MONTEREY BAY BANCORP INC
10-K, 1997-03-31
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: COPELCO CAPITAL FUNDING CORP II, 10-K405, 1997-03-31
Next: BANC ONE CREDIT CARD MASTER TRUST, 10-K, 1997-03-31



                       SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 20549

                                   FORM 10-K

                  Annual report pursuant to Section 13 of the
                  Securities Exchange Act of 1934, as amended

                  For the fiscal year ended December 31, 1996

                          Commission File No.: 0-24802

                           MONTEREY BAY BANCORP, INC.
             (exact name of registrant as specified in its charter)

                   DELAWARE                                77-0381362
         (State or other jurisdiction of           (I.R.S. Employer I.D. No.)
         incorporation or organization)

               36 Brennan Street, Watsonville, California  95076
                    (Address of principal executive offices)

      Registrant's telephone number, including area code:  (408) 722-3885
       Securities registered pursuant to Section 12(b) of the Act:  None
              Securities  registered pursuant to Section 12(g) of
                                    the Act:

                    Common Stock, par value $0.01 per share
                                (Title of class)

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.  Yes  X   No    .
                                               ---     ---

         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of the  registrant's  knowledge,  in definitive proxy or information
statements  incorporated  by  reference  in  Part  III of the  Form  10-K or any
amendment to this Form 10-K.
                             ---

         The aggregate  market value of the voting stock held by  non-affiliates
of the registrant, i.e., persons other than the directors and executive officers
of the registrant, was $61,542,969, based upon the last sales price as quoted on
the Nasdaq Stock Market for March 21, 1997.

         The number of shares of Common Stock outstanding as of March 21,  1997:
3,593,750

                      DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Proxy Statement for the 1997 Annual Meeting of Stockholders  are
incorporated by reference into Part III of this Form 10-K.

Portions of the Annual Report to  Stockholders  for the year ended  December 31,
1996 are incorporated by reference into Part II of this Form 10-K.


<PAGE>

                                     INDEX


                                                                          PAGE
                                     PART I

Item 1.      Description of Business....................................    1
Item 2.      Properties.................................................   39
Item 3.      Legal Proceedings..........................................   40
Item 4.      Submission of Matters to a Vote of Security Holders........   40

                                    PART II

Item 5.      Market for Registrant's Common Equity and Related
             Stockholder Matters........................................   40
Item 6.      Selected Financial Data....................................   40
Item 7.      Management's Discussion and Analysis of Financial
             Condition and Results of Operations........................   40
Item 8.      Financial Statements and Supplementary Data................   41
Item 9.      Changes in and Disagreements with Accountants
             on Accounting and Financial Disclosure.....................   41

                                    PART III

Item 10.     Directors and Executive Officers of the Registrant.........   41
Item 11.     Executive Compensation.....................................   41
Item 12.     Security Ownership of Certain Beneficial Owners
             and Management.............................................   41
Item 13.     Certain Relationships and Related Transactions.............   41

                                    PART IV

Item 14.     Exhibits, Financial Statement Schedules and Reports
             on Form 8-K................................................   42


<PAGE>

                                     PART I

Item 1.  Description of Business.

General

         Monterey Bay Bancorp, Inc. (the "Company"), a Delaware corporation,  is
a savings and loan  holding  association  incorporated  in 1995.  The  Company's
principal  business  activities  consist of the  operation  of its wholly  owned
subsidiary, Monterey Bay Bank (the "Bank"), formerly Watsonville Federal Savings
and Loan  Association.  Unless  otherwise  specified  herein,  references to the
business and  operations of the Bank refer to the business and operations of the
Company.  The Bank's principal  business is attracting  retail deposits from the
general public in the area  surrounding  its branch offices and investing  those
deposits,  together with funds generated from operations and borrowings, in one-
to  four-family   residential  mortgage  loans  and,  to  a  lesser  extent,  in
multi-family,  commercial  real estate,  construction,  land and other  mortgage
loans. As part of its ongoing operating strategy, the Bank has been diversifying
its  loan  portfolio  by  moderately  increasing  the  amount  of  multi-family,
construction, and commercial real estate lending in its primary market area. See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations  - Management  Strategy."  Loan sales come from loans which have been
designated as held for sale at origination.  The Bank retains  virtually all the
servicing rights of loans sold. The Bank's revenues are derived principally from
interest on its mortgage loans,  and to a lesser extent,  interest and dividends
on its investment securities and mortgage backed securities.  The Bank's primary
source of funds are deposits, principal and interest payments on loans, advances
from the Federal Home Loan Bank ("FHLB") and to a lesser  extent,  proceeds from
the sale of loans.  Through  its  wholly-owned  subsidiary,  Portola  Investment
Corporation  ("Portola"),  the Bank engages in the sale of noninsured  insurance
and  investment  products  on an agency  basis and acts as trustee on the Bank's
deeds of trust. See "Subsidiary Activities."

Market Area and Competition

         The Bank is a community-oriented  financial institution which primarily
originates  one- to  four-family  residential  mortgage  loans within its market
area. The Bank's deposit  gathering and lending markets are  concentrated in the
communities  surrounding  its full service  offices in Santa Cruz,  Monterey and
portions  of Santa  Clara  counties  in Central  California.  The economy in the
Company's  primary market area is  predominantly  agricultural,  with some light
manufacturing  and tourism industry in the coastal  communities on Monterey Bay.
Despite a moderate  weakening in real estate  values in its primary  market area
since 1991,  the  economic  performance  in the  Company's  primary  market area
typically mirrors the national economy and shows seasonal economic fluctuations.

         The Company faces  significant  competition both in making loans and in
attracting deposits.  The Company's  competitors are the financial  institutions
operating in its primary market area, many of which are significantly larger and
have greater financial resources than the Company. The Company's competition for
loans comes  principally from commercial banks,  savings and loan  associations,
mortgage  banking  companies,  credit unions and insurance  companies.  Its most
direct  competition  for  deposits has  historically  come from savings and loan
associations  and commercial  banks. In addition,  the Company faces  increasing
competition for deposits from nonbank  institutions  such as brokerage firms and
insurance  companies in such areas as short-term  money market funds,  corporate
and government  securities  funds,  mutual funds and annuities.  Competition may
also  increase  as a result of the  lifting of  restrictions  on the  interstate
operations of financial institutions.

         The  Company  serves its market  area with a variety of  mortgage  loan
products and other retail financial services. Management considers the Company's
reputation for financial  strength and competitive  deposit and loan products as
its major  competitive  advantage in attracting  and retaining  customers in its
market area.

                                       1

<PAGE>

Lending Activities

         Loan  Portfolio  Composition.  The Company's  loan  portfolio  consists
primarily of  conventional  first  mortgage loans secured by one- to four-family
residences.  At December 31, 1996, the Company had total gross loans outstanding
of $236.5 million,  of which $201.6 million,  or 85.2% were one- to four-family,
residential mortgage loans which were primarily owner-occupied. The remainder of
the  portfolio  consisted of $22.5  million,  or 9.5% of  multi-family  mortgage
loans; $7.5 million,  or 3.2% of commercial real estate loans; $4.2 million,  or
1.8% of construction  and land loans; and nonmortgage  loans of $.7 million,  or
 .3% of total  loans.  Approximately  $9.8 million of the  multi-family  mortgage
loans were purchased during the period from September 1993 through February 1994
and are secured by apartment  buildings located in the greater San Francisco Bay
Area.  The Company had $130,000 in loans held for sale at December 31, 1996.  At
that same date,  63% of the Company's  mortgage  loans had  adjustable  interest
rates.  Of the Company's  adjustable  rate mortgage  loans,  47% were indexed to
current  market  indices and 53% were indexed to the 11th FHLB  District Cost of
Funds Index ("11th District Cost of Funds").  At December 31, 1996, 86.7% of the
Company's  adjustable rate loans were adjustable  within one year. The remainder
had terms to adjustment ranging from one year to five years.

         The types of loans  that the  Company  may  originate  are  subject  to
federal and state law and regulations.  Interest rates charged by the Company on
loans  are  affected  by the  demand  for such  loans  and the  supply  of money
available  for lending  purposes  and the rates  offered by  competitors.  These
factors  are, in turn,  affected by, among other  things,  economic  conditions,
monetary  policies  of the federal  government,  including  the Federal  Reserve
Board, and legislative tax policies.

                                       2

<PAGE>

         The following  table sets forth the  composition  of the Company's loan
portfolio in dollar  amounts and as a percentage  of the  portfolio at the dates
indicated.

<TABLE>
<CAPTION>
                                                                              At December 31,
                                ---------------------------------------------------------------------------------------------------
                                        1996                1995                 1994                 1993               1992
                                ------------------   ------------------  ------------------  -------------------  -----------------
                                           Percent             Percent             Percent              Percent             Percent
                                  Amount  of Total    Amount   of Total  Amount    of Total  Amount    of Total  Amount    of Total
                                --------  --------   --------  --------  ------    -------- --------   --------  -------   --------
                                                                       (Dollars in thousands)
<S> <C>
Real estate:
   Residential:
     One- to four-family......  $201,579   85.22%    $199,917   86.29%   $216,872   88.36%  $166,654    85.64%   $86,189    88.99%
     Multi-family.............    22,455    9.49%      21,503    9.28%     22,231    9.06%    19,052     9.79%     5,267     5.44%
  Commercial real estate......     7,524    3.18%       4,191    1.81%      2,903    1.18%     2,724     1.40%     1,901     1.96%
  Construction and land.......     4,226    1.79%       5,476    2.36%      2,947    1.20%     5,701     2.93%     3,237     3.34%
Other(1)......................       763     .32%         605     .26%        503     .20%       475      .24%       260      .27%
                                --------  -------    --------  -------   --------  -------  --------   -------   -------   -------
     Total loans..............   236,547  100.00%     231,692  100.00%    245,456  100.00%   194,606   100.00%    96,854   100.00%
                                          =======              =======             =======             =======             =======
Plus (Less):
  Undisbursed loan funds......    (1,822)              (1,895)             (1,178)            (3,116)             (2,089)
  Unamortized premium, net....       452                  651               1,006              1,380                   -
  Deferred loan fees, net.....      (528)                (607)               (971)              (905)             (1,053)
  Allowance for loan losses...    (1,311)              (1,362)               (808)              (387)               (167)
                                --------             --------            --------           --------             -------
     Total loans, net.........   233,338              228,479             243,505            191,578              93,545
Less:
Loans held for sale:
  One- to four-family(2)......      (130)                 (92)            (16,082)           (58,875)                  -
                                --------             --------            --------           --------             -------
     Total loans held for
      investment..............  $233,208             $228,387            $227,423           $132,703             $93,545
                                ========             =========           ========           ========             =======
</TABLE>

- --------------------------------------
(1)  Includes loans secured by savings accounts and unsecured loans.
(2)  Loans classified  as held for sale at December 31, 1993 were transferred to
     loans held for investment in April 1994.

                                       3

<PAGE>


Loan  Maturity:  The  following  table shows the  contractual  maturities of the
Company's  gross loans at December 31, 1996.  The table  includes loans held for
sale of $130,000.  The table does not include  principal  repayments.  Principal
repayments on total loans totaled $31.2 million for the year ended  December 31,
1996.

<TABLE>
<CAPTION>
                                                                                   At December 31, 1996
                                                       ---------------------------------------------------------------------
                                                        One-to                                                       Total
                                                        Four-      Multi-                 Construction                Loans
                                                        Family     Family     Commercial    and Land     Other(1)   Receivable
                                                        ------     ------     ----------  ------------   --------   ----------
                                                                                  (In thousands)
<S> <C>
Amounts due:
    One year or less.................................  $     57    $     -      $    -       $ 4,131       $763       $4,951
                                                       --------    -------      ------       -------       ----       ------
    After one year:
       More than one year to three years.............       765          -          52            78          -          895
       More than three years to five years...........       860          -       1,457             -          -        2,317
       More than five years to 10 years..............     5,264        260         187            17          -        5,728
       More than 10 years to 20 years................     7,874      1,326         559             -          -        9,759
       More than 20 years............................   186,759     20,869       5,269             -          -      212,897
                                                        -------     ------       -----       -------       ----     -------

       Total due after December 31, 1997.............   201,522     22,455       7,524            95          -      231,596
                                                        -------     ------       -----       -------       ----     -------

       Total amount due..............................   201,579     22,455       7,524         4,226        763      236,547
                                                        -------     ------       -----       -------       ----      -------
          Less:
              Undisbursed loan funds.................         -          -           -        (1,822)         -       (1,822)
              Unamortized (discounts) premiums.......       491        (39)          -             -          -          452
              Deferred loan fees, net................      (452)       (50)        (17)           (9)         -         (528)
              Allowance for loan losses..............      (911)      (171)       (174)          (20)       (35)      (1,311)
                                                          -----      -----       -----       -------       ----      -------
       Total loans, net..............................   200,707     22,195       7,333         2,375        728      233,338

       Loans held for sale...........................      (130)         -           -             -          -         (130)
                                                          -----    -------      ------       -------       -----       -----

       Loans receivable held for investment..........  $200,577    $22,195      $7,333       $ 2,375       $728     $233,208
                                                       ========    =======      ======       =======       ====     ========
</TABLE>
- ------------------------------
(1)  Includes loans secured by savings accounts and unsecured loans.

                                       4

<PAGE>


         The following  table sets forth at December 31, 1996, the dollar amount
of gross loans receivable contractually due after December 31, 1997, and whether
such loans have fixed interest rates or adjustable interest rates.


                                                Due After December 31, 1997

                                             Fixed        Adjustable     Total
                                             -----        ----------     -----
                                                        (In thousands)
    Real estate loans:
       One- to four-family................    $85,509      $116,013     $201,522
       Multi-family.......................        914        21,514       22,255
       Commercial real estate.............         97         7,427        7,524
       Construction and land..............         95             -           95
    Other loans...........................
                                                    -             -            -
                                              -------      --------     --------
           Total loans receivable.........    $86,615      $144,981     $231,596
                                              =======      ========     ========

         Origination,  Purchase,  Sale and  Servicing  of Loans.  The  Company's
mortgage  lending  activities  are  conducted  primarily  through its six branch
offices and  approximately  25  wholesale  loan  brokers who  regularly  process
applications  through  the  Company.  Beginning  in 1993,  as part of its  asset
redeployment  and interest rate risk strategy,  the Company  purchased  mortgage
loans originated by other  institutions.  The determination to purchase specific
loans or pools of loans is based  upon  criteria  substantially  similar  to the
Company's  underwriting  policies which consider the financial  condition of the
borrower,  the location of the underlying  property,  and the appraised value of
the property,  among other factors.  As of December 31, 1996, $34.6 million,  or
14.9% of the  Company's  net loans  receivable  had been  purchased  from  other
financial  institutions,  primarily consisting of current index, adjustable rate
mortgage loans. Of this amount, 71.9% were one- to four-family residential loans
and 28.1% were multi-family loans. Between November, 1993 and February, 1994 the
Company  purchased  approximately  $10.1 million of multi-family  mortgage loans
secured by apartment  buildings  located in the Greater San  Francisco Bay area.
All of the loans purchased had been recently  originated and have interest rates
that adjust  monthly to the 11th District Cost of Funds.  The 11th District Cost
of Funds at December 31, 1996 was 4.84%.  The Company did not purchase any loans
during the year ended December 31, 1996. During 1996, the Company entered into a
participation  agreement with another financial  institution to originate a land
improvement loan, of which the Company's share was $1.4 million. The Company did
not enter into any other participation agreements during the year ended December
31, 1996.

         The Company  originates  both  adjustable rate mortgage loans and fixed
rate  mortgage  loans.  Its ability to  originate  loans is  dependent  upon the
relative customer demand for fixed rate or adjustable rate mortgage loans, which
is affected by the current and  expected  future level of interest  rates.  From
time to time the Company sells fixed rate  conforming  loans that it originates.
Such sales are dependent on current market rates and  opportunities.  During the
year ended  December  31,  1996,  the  Company  sold $2.6  million of fixed rate
conforming mortgage loans to FHLMC. During the year ended December 31, 1995, the
Company sold $18.5 million of adjustable  rate mortgage loans that it originated
during 1994 and 1995 to another financial institution,  pursuant to an agreement
which expired in early 1995.  Similarly,  the Company may sell  adjustable  rate
mortgage loans in the future, depending upon market opportunities and prevailing
interest rates at the time such a decision is made.

         Effective  December  1995, the Company  adopted  Statement of Financial
Accounting  Standards No. 122 ("SFAS 122"),  Accounting  for Mortgage  Servicing
Rights. SFAS 122 allows financial institutions that originate mortgages and sell
them into the secondary  market to recognize  the retained  right to service the
loans.  This rule  amends  SFAS 65,  which  permitted  only  purchased  mortgage
servicing  rights to be  recognized as an asset.  SFAS 122 makes no  distinction
between  purchased and originated  mortgage  servicing  rights.  During 1996 and
1995, the Company  recorded  $21,000 and $118,000,  respectively,  of originated
mortgage servicing rights.

                                       5

<PAGE>

         The Company  recognizes,  at the time of sale, the cash gain or loss on
the sale of the loans  based on the  difference  between  the net cash  proceeds
received  and  the  carrying  value  of the  loans  sold.  In  addition,  excess
servicing,  which is the present  value of any  difference  between the interest
rate charged to the borrower and the interest rate paid to the  purchaser  after
deducting a normal  servicing fee, is  recognizable as an adjustment to the cash
gain or loss.  The excess  servicing  gain or loss is  dependent  on  prepayment
estimates and discount rate  assumptions.  Historically,  such excess  servicing
gains or losses have not been material but may become more significant in future
periods. See "- Loan Servicing."

         At December  31, 1996 and 1995,  the  Company was  servicing  loans for
others with unpaid  principal of $61.3 million and $68.8 million,  respectively.
Servicing loans for others generally  consists of collecting  mortgage payments,
maintaining escrow accounts,  disbursing  payments to investors,  and conducting
foreclosure proceedings.  Loan servicing income is recorded on the accrual basis
and includes  servicing fees from investors and certain  charges  collected from
borrowers, such as late payment fees.

                                       6

<PAGE>

         The  following  tables  set  forth  the  Company's  loan  originations,
purchases, sales and principal repayments information for the periods indicated:

                                             For the Years Ended December 31,
                                           -----------------------------------
                                             1996          1995         1994
                                           ---------     --------     --------
                                                      (In thousands)
Gross loans(1):
Beginning balance.......................   $229,841      $244,313     $191,965
    Loans originated:
       One- to four-family(2)(3)........     27,768        38,630      108,423
       Multi-family.....................      1,944         2,515        3,787
       Commercial real estate...........      3,363           349          384
       Construction and land............      3,790         5,776        3,687
                                          ---------     ---------    ---------
          Total loans originated........     36,865        47,270      116,281
    Loans purchased.....................          -             -        3,988
                                          ---------     ---------    ---------
          Total.........................    266,706       291,583      312,234
Less:
    Transfer to real estate owned.......        369           297            -
    Principal repayments(4).............     27,238        26,017       29,360
    Sales of loans......................      2,628        18,541       37,383
    Securitized loans(5)................          -        14,992            -
    Loans in process....................      1,822         1,895        1,178
                                          ---------     ---------    ---------
Total loans.............................    234,649       229,841      244,313
    Less loans held for sale(2).........        130            92       16,082
                                          ---------     ---------    ---------
Ending balance held for investment......  $ 234,519     $ 229,749    $ 228,231
                                          =========     =========    =========


(1)   Gross loans includes loans  receivable  held for investment and loans held
      for  sale,  net  of  deferred  loan  fees,   undisbursed  loan  funds  and
      unamortized premiums and discounts.
(2)   During 1995,  the Company  transferred,  at market value,  $7.4 million of
      loans held for sale to loans held for investment,  and recorded a lower of
      cost or market  adjustment of $35,000 through  earnings.  During 1994, the
      Company transferred $58.0 million of loans held for sale to loans held for
      investment.  At the time of transfer,  the fair value of the loans equaled
      their cost basis.
(3)   Originations of one- to four-family loans decreased during the years ended
      December  31, 1996 and 1995  compared to 1994  because of the  substantial
      increase in one- to four-family loan  originations  during 1994 to fulfill
      an agreement to sell adjustable  rate mortgage loans to another  financial
      institution.
(4)   Principal repayments include  amortization of premiums,  net of discounts;
      amortization  of  deferred  loan fees;  net changes in  nonmortgage  loans
      receivable; and other adjustments.
(5)   During 1995, the Company  securitized  $15.0 million of mortgage loans and
      acquired mortgage backed securities in exchange.

                                       7

<PAGE>

         One- to  Four-Family  Mortgage  Lending.  The Company offers both fixed
rate  and  adjustable  rate  mortgage  loans  secured  by  one-  to  four-family
residences, primarily  owner-occupied,  located in the Company's  primary market
area, with  maturities  up to thirty years.  Substantially all of such loans are
secured by property located  in  Central   California.   Loan  originations  are
generally  obtained from existing or past customers and  members  of  the  local
communities.  In addition,  in 1993 and 1994, as part of its asset  redeployment
and  interest  rate  risk  strategy,   the   Company  purchased  mortgage  loans
originated  by  other   institutions.   The   purchased   loans   consisted   of
approximately  $39.0 million  loans  secured  by one- to four-family  residences
located in Southern  California,  approximately  $11.0  million in loans secured
by  one-  to  four-family   residences   located  in  Central   California   and
approximately  $10.1  million  in  loans  secured  by  multi-family   residences
located in Central California.  See "Origination, Purchase, Sale  and  Servicing
of Loans."

         At December 31, 1996, the Company's total loans outstanding were $236.5
million, of which $201.6 million, or 85.2%, were one- to four-family residential
mortgage  loans.  Of  the  one-  to  four-family   residential   mortgage  loans
outstanding at that date, 37% were fixed rate loans and 63% were adjustable rate
mortgage  loans.  The interest  rate for 53% of the  Company's  adjustable  rate
mortgage loans are indexed to the 11th District Cost of Funds. The remaining 47%
of adjustable  rate mortgage  loans are indexed to current market  indices.  The
Company currently offers a number of adjustable rate mortgage loan programs with
interest rates which adjust monthly or semi-annually.  In 1996, the Company also
offered a 25-year fixed rate affordable  housing loan, an "easy qualifier" loan,
and 30-year  adjustable  rate loans with initial three- and five-year fixed rate
terms.  In addition,  the Company  began  originating  loans subject to negative
amortization  in 1996.  Negative  amortization  involves  a greater  risk to the
Company  because  during a period of high interest  rates the loan principal may
increase above the amount  originally  advanced.  However,  the Company believes
that the risk of default on these loans is  mitigated  by negative  amortization
caps,  underwriting  criteria,  relatively  low  loan to value  ratios,  and the
stability  provided by payment  schedules.  At December 31, 1996,  the Company's
loan  portfolio  included  $4.9  million of mortgage  loans  subject to negative
amortization, which represented 2.1% of total loans outstanding.

         The Company's  policy is to originate one- to  four-family  residential
mortgage  loans in amounts up to 80% of the lower of the appraised  value or the
selling  price of the property  securing the loan and up to 97% of the appraised
value or selling price if private mortgage insurance is obtained. Mortgage loans
originated by the Company  generally include  due-on-sale  clauses which provide
the Company  with the  contractual  right to deem the loan  immediately  due and
payable in the event the borrower  transfers  ownership of the property  without
the Company's consent.  Due-on-sale  clauses are an important means of adjusting
the rates on the Company's  fixed rate  mortgage loan  portfolio and the Company
has generally exercised its rights under these clauses.

         Multi-Family  Lending.  The Company  originates  multi-family  mortgage
loans generally secured by six to thirty-six unit apartment buildings located in
the  Company's  primary  market area.  As part of its  operating  strategy,  the
Company has moderately increased the amount of multi-family  mortgage lending in
its  primary  market  area.  In  reaching  its  decision  on  whether  to make a
multi-family  loan, the Company considers the  qualifications of the borrower as
well as the  underlying  property.  Some of the factors to be considered are the
net  operating  income  of  the  mortgaged  premises  before  debt  service  and
depreciation,  the  debt  service  ratio  (the  ratio  of net  earnings  to debt
service),  and the ratio of loan  amount to  appraised  value.  Pursuant  to the
Company's  underwriting  policies, a multi-family  adjustable rate mortgage loan
may only be made in an amount up to 65% of the appraised value of the underlying
property. Subsequent declines in the real estate values in the Company's primary
market area have  resulted in some increase in the  loan-to-value  ratio on some
mortgage loans. In addition, the Company generally requires a debt service ratio
of 1.10x.  Properties securing a loan are appraised by an independent  appraiser
and title insurance is required on all loans.  The Company's  multi-family  loan
portfolio at December 31, 1996 was approximately  $22.5 million, or 9.49% of the
Company's total loans outstanding.

         When evaluating the  qualifications  of the borrower for a multi-family
loan,  the Company  considers  the  financial  resources and income level of the
borrower,  the borrower's experience in owning or managing similar

                                       8

<PAGE>

property, and the Company's lending experience with the borrower.  The Company's
underwriting  policies  require  that  the  borrower  be  able  to   demonstrate
strong  management skills and the ability to maintain the property  from current
rental income.  The borrower should also  present  evidence  of  the  ability to
repay the mortgage and a history of making mortgage  payments on a timely basis.
In making its assessment of the  creditworthiness  of the borrower, the  Company
generally  reviews the financial statements,  employment and credit  history  of
the borrower, as well as other  related  documentation.  The  Company's  largest
multi-family loan at December 31,  1996 had an  outstanding  balance of $913,000
and  is  secured  by  a  26-unit  apartment  building  located  in   Sacramento,
California. Included in multi-family loans at December 31, 1996 was $9.8 million
of loans purchased during 1993, which consisted  primarily  of newly  originated
loans  secured  by  apartment buildings in the greater San Francisco  Bay  Area.
These loans were  underwritten  to  standards  substantially  similar  to  those
utilized  by  the  Company  in originating loans.  See  "Origination,  Purchase,
Sale and Servicing of Loans."

         Loans secured by apartment buildings and other multi-family residential
properties  are generally  larger and involve a greater degree of risk than one-
to four-family  residential mortgage loans. Because payments on loans secured by
multi-family   properties  are  often  dependent  on  successful   operation  or
management  of the  properties,  repayment  of such  loans may be  subject  to a
greater  extent to adverse  conditions in the real estate market or the economy.
The Company  seeks to minimize  these risks through its  underwriting  policies,
which  require  such loans to be qualified  at  origination  on the basis of the
property's income and debt coverage ratio.

         Construction  and Land Lending.  The Company  originates  loans for the
acquisition  and  development of property to contractors  and individuals in its
primary market area. The Company's  construction  loans primarily have been made
to finance the construction of one- to four-family,  owner-occupied  residential
properties.  These loans are primarily  adjustable rate loans with  construction
terms of one year. The Company's policies provide that construction loans may be
made  in  amounts  up to  80%  of  the  appraised  value  of  the  property  for
construction  of one- to  four-family  residences and  multi-family  properties,
subject to the  limitation  on loans to one  borrower.  The Company  requires an
independent appraisal of the property. Loan proceeds are disbursed in increments
as construction progresses and as inspections warrant. Land loans are determined
on an individual  basis, but generally they do not exceed 50% of the actual cost
or current  appraised  value of the  property,  whichever  is less.  The largest
construction  loan in the  Company's  portfolio  at  December  31, 1996 was $1.4
million and is secured by land located in Stockton,  California. At December 31,
1996, the Company had $4.2 million (less undisbursed loan funds of $1.8 million)
of  construction  and land loans which  amounted to 1.8% of the Company's  total
portfolio.

         As part of its operating  strategy,  the Company  intends to moderately
increase the amount of construction and land lending in its primary market area.
Construction  and land  financing  is generally  considered  to involve a higher
degree of credit risk than long-term financing on improved,  owner-occupied real
estate.  Risk of loss on a  construction  loan is  dependent  largely  upon  the
accuracy  of the initial  estimate  of the  property's  value at  completion  of
construction or development  compared to the estimated cost (including interest)
of construction.  If the estimate of value proves to be inaccurate,  the Company
may be  confronted  with a  project,  when  completed,  having a value  which is
insufficient to assure full repayment.

         Commercial Real Estate Lending. The Company originates  commercial real
estate loans that are generally secured by properties used for business purposes
such as small  office  buildings  or a  combination  of  residential  and retail
facilities   located  in  the  Company's  primary  market  area.  The  Company's
underwriting procedures provide that commercial real estate loans may be made in
amounts up to the lesser of 65% of the appraised  value of the  property,  or at
the Company's current loans-to-one  borrower limit. These loans may be made with
terms up to 25 years for  adjustable  rate loans and are indexed to the one year
treasury  or to the 11th  District  Cost of Funds.  The  Company's  underwriting
standards and  procedures  are similar to those  applicable to its  multi-family
loans,  whereby the Company  considers the net operating  income of the property
and the borrower's expertise, credit history and profitability.  The Company has
generally  required that the properties  securing  commercial  real estate loans
have debt service coverage ratios of at least 1.10x. The largest

                                       9

<PAGE>

commercial real estate loan in the Company's  portfolio at December 31, 1996 was
$1,971,000  and  is secured by a 9-unit  retail center  located in  Watsonville,
California.  At December 31, 1996, the Company's  commercial  real  estate  loan
portfolio was $7.5 million, or 3.2% of total loans.

         As part of its operating strategy, the Company has moderately increased
commercial  real estate  lending in its primary  market area.  Loans  secured by
commercial real estate properties, like multi-family loans, are generally larger
and  involve a greater  degree  of risk  than  one- to  four-family  residential
mortgage  loans.  Because  payments on loans secured by  commercial  real estate
properties  are often  dependent on  successful  operation or  management of the
properties,  repayment of such loans may be subject to a great extent to adverse
conditions  in the real  estate  market or the  economy.  The  Company  seeks to
minimize  these risks  through its  underwriting  standards,  which require such
loans to be  qualified  on the basis of the  property's  income and debt service
ratio.

         Loan  Approval  Procedures  and  Authority.   The  Board  of  Directors
authorizes  or may limit the lending  activity of the Company,  establishes  the
lending policies of the Company and reviews properties offered as security.  The
Board of Directors has authorized  the following  persons to approve loans up to
the amounts  indicated:  mortgage  loans in amounts of $207,000 and below may be
approved  by the  Company's  staff  underwriters;  mortgage  loans in  excess of
$207,000  and up to  $250,000  may be  approved  by the  underwriting/processing
manager;  mortgage  loans in excess of $250,000  and up to $350,000  require the
approval of the Chief Lending Officer; and loans in excess of $350,000 and up to
$500,000  require the approval of the Chief Executive  Officer or the President.
Loans in excess of  $500,000  and up to  $750,000  require  the  approval of the
Management  Loan  Committee,  which includes the Chief  Executive  Officer,  the
President, and other Senior Officers. Loans in excess of $750,000 and up to $1.0
million  require the approval of not less than three of the eight Board members.
A resolution of the Board of Directors is required for mortgage  loans in excess
of $1.0 million.

         For all loans  originated  by the Company,  upon receipt of a completed
loan  application  from a prospective  borrower,  a credit report is ordered and
certain other  information is verified by an  independent  credit agency and, if
necessary,  additional  financial  information is required.  An appraisal of the
real estate  intended to secure the proposed loan is required which currently is
performed by an  independent  appraiser  designated and approved by the Company.
The Board annually  approves the independent  appraisers used by the Company and
approves the Company's appraisal policy. The Company's policy is to obtain title
and hazard  insurance  on all real estate  loans.  If the  original  loan amount
exceeds  80% on a sale  or  refinance  of a first  trust  deed  loan or  private
mortgage  insurance is required,  the borrower will be required to make payments
to a mortgage  impound  account from which the Company makes  disbursements  for
property taxes and mortgage insurance.

         Loan Servicing. The Company also services mortgage loans for others. As
part of its  operating  strategy,  the Company has  increased the amount of loan
servicing  it performs  for  others.  Loan  servicing  includes  collecting  and
remitting  loan  payments,   accounting  for  principal  and  interest,   making
inspections as required of mortgaged premises, contacting delinquent mortgagors,
supervising  foreclosures  and property  dispositions in the event of unremedied
defaults,  making certain  insurance and tax payments on behalf of the borrowers
and generally  administering  the loans.  At December 31, 1996,  the Company was
servicing $61.3 million of loans for others.

         Delinquencies  and  Classified  Assets.  Management  and the  Board  of
Directors  perform monthly reviews of delinquent  loans. The procedures taken by
the Company with respect to  delinquencies  vary  depending on the nature of the
loan and period of delinquency.  The Company's  policies  generally provide that
delinquent  mortgage  loans be reviewed and that a written late charge notice be
mailed  no later  than  the 15th day of  delinquency  for  mortgage  loans.  The
Company's policies provide that telephone contact will be attempted to ascertain
the reasons for delinquency and the prospects of repayment. When contact is made
with the borrower at any time prior to foreclosure,  the Company will attempt to
obtain full payment or work out a

                                       10

<PAGE>

repayment  schedule with the borrower to avoid foreclosure.  It is the Company's
general  policy  to  continue to accrue interest on all loans up to 90 days past
due, unless it is determined that the collection of interest and/or principal is
not probable under the contractual  terms of  the agreement.  Property  acquired
by the Company as a result of  foreclosure  on  a mortgage loan is classified as
real estate owned and is recorded at the lower of the unpaid  principal  balance
or fair value less costs to sell at the date of acquisition and thereafter.

         Federal  regulations  and the  Company's  Internal  Asset Review Policy
require that the Company  utilize an internal asset  classification  system as a
means of  reporting  problem  and  potential  problem  assets.  The  Company has
incorporated   the  Office  of  Thrift   Supervision   ("OTS")   internal  asset
classifications as a part of its credit monitoring system. The Company currently
classifies problem and potential problem assets as "Substandard,"  "Doubtful" or
"Loss"  assets.  An  asset is  considered  "Substandard"  if it is  inadequately
protected by the current net worth and paying  capacity of the obligor or of the
collateral pledged, if any.  "Substandard" assets include those characterized by
the "distinct possibility" that the insured institution will sustain "some loss"
if the deficiencies are not corrected.  Assets classified as "Doubtful" have all
of the  weaknesses  inherent in those  classified  "Substandard"  with the added
characteristic  that the weaknesses  present make  "collection or liquidation in
full," on the basis of currently existing facts, conditions, and values, "highly
questionable and improbable."  Assets  classified as "Loss" are those considered
"uncollectible"  and of such  little  value  that  their  continuance  as assets
without the  establishment  of a specific loss reserve is not warranted.  Assets
which do not currently  expose the insured  institution  to  sufficient  risk to
warrant  classification  in one of the  aforementioned  categories  but  possess
weaknesses are designated as "Special Mention."

         When an insured institution  classifies one or more assets, or portions
thereof,  as Substandard  or Doubtful,  it is required to establish an allowance
for loan losses in an amount  deemed  prudent by  management.  These  allowances
represent loss allowances  which have been established to recognize the inherent
risk associated with lending activities,  but which, unlike specific allowances,
have  not  been  allocated  to  particular  problem  assets.   When  an  insured
institution classifies one or more assets, or portions thereof, as "Loss," it is
required  either to establish a specific  allowance  for losses equal to 100% of
the amount of the asset so classified or to charge off such amount.

         A savings  institution's  determination as to the classification of its
assets and the amount of its  valuation  allowances  is subject to review by the
OTS which can order the  establishment  of  additional  general or specific loss
allowances.  The OTS, in conjunction  with the other federal  banking  agencies,
adopted an  interagency  policy  statement on the  allowance  for loan and lease
losses.  The policy statement  provides  guidance for financial  institutions on
both the  responsibilities of management for the assessment and establishment of
adequate  allowances  and  guidance  for  banking  agency  examiners  to  use in
determining the adequacy of general valuation guidelines.  Generally, the policy
statement  recommends that  institutions  have effective systems and controls to
identify,  monitor and address  asset  quality  problems;  that  management  has
analyzed all significant factors that affect the collectibility of the portfolio
in a reasonable manner; and that management has established acceptable allowance
evaluation processes that meet the objectives set forth in the policy statement.
As a result of the declines in local and regional  real estate market values and
the significant  losses  experienced by many financial  institutions,  there has
been a  greater  level  of  scrutiny  by  regulatory  authorities  of  the  loan
portfolios of financial  institutions  undertaken as part of the  examination of
institutions by the OTS and the Federal Deposit Insurance  Corporation ("FDIC").
While the Company  believes that it has  established  an adequate  allowance for
loan  losses,  actual  losses are  dependent  upon  future  events and, as such,
further  additions to the level of specific and general loan loss allowances may
become  necessary.  In addition,  there can be no assurance that regulators,  in
reviewing  the  Company's  loan  portfolio,  will not  request  the  Company  to
materially increase its allowance for loan losses,  thereby negatively affecting
the Company's financial condition and earnings at that time.

         The Company's  Internal Asset Review  Committee  reviews and classifies
the Company's  assets monthly and reports the results of its review to the Board
of Directors.  The Company  classifies  assets in accordance with the management
guidelines described above. At December 31, 1996, the Company had $.8 million of

                                       11

<PAGE>

assets classified as Special Mention.  Loans classified as Special Mention are a
result of past delinquencies or other identifiable  weaknesses.  At December 31,
1996,  the largest  loan  classified  as Special  Mention had a loan  balance of
$124,000.  The Company had $4.9  million of assets  classified  as  Substandard,
which included $1.4 million of nonaccrual  loans and $3.5 million of loans which
were performing in accordance with their  contractual  terms but were classified
as Substandard due to identified risk  characteristics  including delinquent tax
status  and a  pattern  of  historical  delinquencies.  Of the $1.4  million  of
nonaccrual  loans, all were one- to four-family  mortgage loans. At December 31,
1996, the largest loan classified as Substandard had a loan balance of $821,000.
The Company had $1,000 of assets  classified as Loss and no assets classified as
Doubtful at December 31, 1996.

         The  Company  generally  requires  appraisals  on an  annual  basis  on
foreclosed  properties  and, to the extent  necessary,  properties  deemed to be
in-substance  foreclosures.  The Company generally conducts external inspections
on foreclosed  properties and properties deemed in-substance  foreclosures on at
least a quarterly basis.

                                       12

<PAGE>


         The following  table sets forth  delinquencies  in the  Company's  loan
portfolio as of the dates indicated:

<TABLE>
<CAPTION>
                                              At December 31, 1996                            At December 31, 1995
                               ------------------------------------------------  -------------------------------------------------
                                     60-89 Days            90 Days or More             60-89 Days              90 Days or More
                               -----------------------  -----------------------  -----------------------    ----------------------
                                            Principal                 Principal                Principal                 Principal
                                 Number      Balance     Number        Balance      Number      Balance      Number      Balance
                                of Loans     of Loans   of Loans      of Loans     of Loans     of Loans     of Loans     of Loans
                               ----------   ----------  ---------    ----------  ------------  ----------   ----------   ---------
                                                                 (Dollars in thousands)
<S> <C>
One- to four-family.........          3      $   455          11       $ 1,392           4         $297           8         $1,544
Multi-family................          -            -           -             -           1          170           -              -
Commercial..................          -            -           -             -           -            -           -              -
Construction and land.......          -            -           -             -           1           48           -              -
Other.......................          3            1           2             1           -            -           2              1
                               --------     ---------   --------      --------     -------         ----      ------         ------

Total.......................          6      $   456          13       $ 1,393           6         $515          10         $1,545
                               ========      =======    ========       =======     =======         ====      =======        ======
Delinquent loans to total
     gross loans............       .14%         .19%        .06%          .59%        .22%         .22%        .37%           .67%
</TABLE>

<TABLE>
<CAPTION>
                                                      At December 31, 1994
                                   -----------------------------------------------------------
                                           60-89 Days                   90 Days or More
                                   ---------------------------    ----------------------------
                                                   Principal                      Principal
                                     Number         Balance         Number        Balance
                                    of Loans       of Loans        of Loans       of Loans
                                   ----------    ----------    --------------    ----------
                                                     (Dollars in thousands)
<S> <C>
One- to four-family..........            1           $64                 4          $711
Multi-family.................            -             -                 -             -
Commercial...................            -             -                 -             -
Construction and land........            3             -                 -             -
Other........................            -             -                 -             -
                                   -------        ------           -------        ------

Total........................            4           $64                 4          $711
                                   =======        ======           =======        ======
Delinquent loans to total
     gross loans.............         .15%          .03%              .08%          .29%
</TABLE>

                                       13

<PAGE>


         Nonaccrual and Past Due Loans. Loans are generally placed on nonaccrual
status  when the  payment  of  interest  is 90 days or more  delinquent,  or the
collection of interest  and/or  principal is not probable under the  contractual
terms of the loan  agreement.  Loans on which the Company has ceased the accrual
of interest  constitute the primary  component of the portfolio of nonperforming
loans.  Nonperforming  loans consist of all  nonaccrual  loans and  restructured
loans not performing in accordance with their restructured terms.  Nonperforming
assets include all  nonperforming  loans and REO. The following table sets forth
information  regarding  nonperforming  assets. At December 31, 1996, the Company
had $1.4 million of nonaccrual  loans.  The effect on interest income due to the
nonaccrual  status  of  these  loans  was  approximately  $89,000.  The  Company
recognized  $43,000 of interest  income on these loans during 1996. For the year
ended December 31, 1996, the gross interest  income which would have been earned
had these  loans  been  performing  in  accordance  with  contractual  terms was
approximately  $132,000. At December 31, 1996, the Company had $354,000 of loans
which met the  definition  of a troubled debt  restructuring,  all of which were
current and paying  according to the terms of their  contractually  restructured
agreements on December 31, 1996.  The Company had no REO at December 31, 1996 or
any of the dates presented  below. The Company does not accrue interest on loans
past due 90 days or more, and accordingly, there were no accruing loans past due
90 days or more at any of the dates presented below.

<TABLE>
<CAPTION>
                                                                           At December 31,
                                                  ------------------------------------------------------------------
                                                     1996          1995          1994          1993         1992
                                                  -----------   ------------  ------------  -----------  -----------
<S> <C>
Nonaccrual loans 90 days or more past due:
   Residential real estate:
      One- to four-family......................    $ 1,393        $ 1,544         $ 711      $     -        $ 644
      Multi-family.............................          -            830             -            -            -
    Construction and land......................          -            825             -            -            -
    Non-mortgage...............................          -              1             -            1            -
                                                   -------        -------         -----      -------        -----
      Total loans on nonaccrual................      1,393          3,200           711            1          644
Restructured loans not performing in
accordance with their restructured terms.......          -              -             -            -            -
Real estate owned..............................          -              -             -            -            -
                                                   -------        -------         -----      -------        -----
      Total nonperforming assets(1)............    $ 1,393        $ 3,200         $ 711      $     1        $ 644
                                                   =======        =======         =====      =======        =====
Allowance for loan losses as a percent
    of gross loans receivable(2)...............       .56%           .59%          .33%         .20%         .17%
Allowance for loan losses as a percent
    of total nonperforming loans(1)............     94.10%         42.56%       113.64%        NM(3)       25.93%
Nonperforming loans as a percent
    of gross loans receivable(1)(2)............       .59%          1.39%          .29%        NM(3)         .66%
Nonperforming assets as a percent
    of total assets(1).........................       .33%           .97%          .24%        NM(3)         .40%
</TABLE>
- --------------------------------------
(1)  Nonperforming  assets consist of nonperforming  loans (nonaccrual loans and
     restructured  loans not  performing in accordance  with their  restructured
     terms) and REO. REO consists of real estate  acquired  through  foreclosure
     and real estate  acquired by acceptance of a deed-in-lieu  of  foreclosure.
     The  Company  had  no  REO  or   nonperforming   restructured   loans,  and
     nonperforming  loans  equaled  nonperforming  assets,  at each of the dates
     presented above.
(2)  Gross  loans  receivable  includes loans receivable held for investment and
     loans held for sale, less undisbursed loan funds, deferred loan origination
     fees, and unamortized discounts and premiums.
(3)  At  December  31,  1993,  the Company  had $1,000 of  nonperforming  loans.
     Accordingly,  ratio data  presenting  the  allowance  for loan  losses as a
     percentage of nonperforming loans for such periods would not be meaningful.

                                       14

<PAGE>

         Impaired  Loans.  A loan is  designated  as  impaired  when the Company
determines  it may be  unable  to  collect  all  amounts  due  according  to the
contractual terms of the loan agreement, whether or not the loan is 90 days past
due.  Excluded from the definition of impairment are smaller balance  homogenous
loans that are  collectively  evaluated for impairment.  In addition,  any loans
which meet the definition of a troubled debt restructuring,  or are partially or
completely classified as Doubtful or Loss, are considered impaired.

         The Company has established a monitoring  system for its loans in order
to identify  impaired  loans,  potential  problem loans,  and to permit periodic
evaluation  of the  adequacy of  allowances  for losses in a timely  manner.  In
analyzing its loans, the Company has established  specific  monitoring  policies
and procedures suitable for the relative risk profile and other  characteristics
of loans by type. The Company's residential one- to four-family and non-mortgage
loans,  where the  aggregate  loans to one borrower is less than  $500,000,  are
considered  to be  relatively  homogeneous  and no single  loan is  individually
significant  in terms  of its size or  potential  risk of loss.  Therefore,  the
Company  generally reviews its residential  one-to  four-family and non-mortgage
loans,  where the  aggregate  loans to one  borrower is less than  $500,000,  by
analyzing the  performance  and composition of collateral for the portfolio as a
whole.  For  non-homogeneous  loans,  including  loans to one  borrower  that in
aggregate exceed $500,000,  the Company conducts a periodic review of each loan.
The frequency and type of review is dependent upon the inherent risk  attributed
to each loan and the adversity of the loan grade. The Company evaluates the risk
of loss and default for each loan subject to individual monitoring.

         Factors  considered  as part of the  periodic  loan  review  process to
determine  whether  a loan is  impaired  address  both the  amount  the  Company
believes is probable that it will collect and the timing of such collection.  As
part of the Company's loan review process the Company  considers such factors as
the ability of the borrower to continue  meeting the debt service  requirements,
assessments of other sources of repayment, and the fair value of any collateral.
Insignificant  delays or shortfalls in payment amounts,  in the absence of other
facts and  circumstances,  would not alone lead to the conclusion that a loan is
impaired.

         When a loan is designated as impaired,  the Company measures impairment
based on the fair value of the collateral of the collateral-dependent  loan. The
amount by which the recorded  investment  of the loan exceeds the measure of the
impaired  loan  is  recognized  by  recording  a  valuation   allowance  with  a
corresponding  charge to  earnings.  The  Company  charges  off a portion  of an
impaired loan against the valuation  allowance when it is probable that there is
no possibility of recovering the full amount of the impaired loan.

         The following table identifies the Company's total recorded  investment
in impaired loans by type at December 31, 1996 and 1995 (dollars in thousands).

                                                            December 31,
                                                       ------------------------
                                                            1996          1995

          Residential one- to four-family
            non-homogenous loans                        $    354     $  1,544
          Multi-family loans                                 821          830
          Commercial real estate loans                         -            -
          Construction loans                                   -          825
          Non-mortgage loans                                   1            1
                                                        --------     --------

            Total impaired loans                        $  1,176     $  3,200
                                                        ========     ========

         For  the year ended December 31, 1996, the Company recognized  interest
on impaired  loans  of $145,000.  No impaired loans were on nonaccrual status at
December 31,  1996,  and  therefore  no  interest  was   uncollected on impaired
loans.  During the year ended December 31, 1996, the Company's average

                                       15

<PAGE>

investment  in impaired loans was $.9 million.  Valuation allowances on impaired
loans were $82,900 at December 31, 1996.

         Allowance for Estimated Loan Losses.  The allowance for loan losses  is
established through a provision for loan losses based on management's evaluation
of  the  risks  inherent  in  its  loan  portfolio and the general economy.  The
allowance for loan losses  is  maintained  at  an  amount  management  considers
adequate  to  cover  estimated  losses in  loans  receivable  which  are  deemed
probable  and  estimable.   The  allowance  is  based  upon a number of factors,
including  asset  classifications,  economic  trends,  industry  experience  and
trends,  industry and geographic  concentrations,  estimated collateral  values,
management's assessment of the credit risk inherent in the portfolio, historical
loan loss  experience,  and the Company's  underwriting policies. As of December
31,  1996,  the  Company's  allowance  for  loan losses was .56% of total loans,
compared  to .59% as of December  31, 1995. The Company will continue to monitor
and  modify  its  allowances  for  loan  losses  as conditions dictate.  Various
regulatory  agencies,   as  an  integral  part  of  their  examination  process,
periodically  review  the  Company's  valuation  allowance.  These  agencies may
require the Company to establish additional valuation allowances, based on their
judgments of the information available at the time of the examination.

         At  December  31,  1996,  the  Company  did  not  have  any REO. If the
Company  acquires  any REO,  it will be  initially  recorded at the lower of the
recorded investment in the loan or the fair value of the related assets  at  the
date of  foreclosure,  less costs to sell.  Thereafter,  if there  is  a further
deterioration  in value,  the Company either writes down  the  REO  directly  or
provides a valuation  allowance and charges  operations  for  the  diminution in
value. It is the policy of the Company to charge off consumer loans when  it  is
determined that they are no longer  collectible.  The policy for  loans  secured
by real estate,  which comprise the  bulk  of  the  Company's  portfolio,  is to
establish loss reserves in accordance  with the Company's  asset  classification
process,  based on generally  accepted   accounting  principles ("GAAP").  It is
the policy of the Company to obtain an appraisal on  all  real  estate  acquired
through foreclosure at the time of foreclosure.

         The  Company  did  not  have  any  real  estate held for  investment at
December 31, 1996. If the  Company   subsequently   has  real  estate  held  for
investment it will be carried at the lower of cost or net realizable value.  All
costs of anticipated disposition are considered  in  the  determination  of  net
realizable value.

         Activity  in  the  Company's  allowance for loan losses for the periods
indicated are set forth in the table below (in thousands).

<TABLE>
<CAPTION>
                                                              At or For the Year Ended December 31,
                                               ------------------------------------------------------------------
                                                  1996          1995          1994          1993          1992
                                               -----------   -----------   ------------  ------------  ----------
<S> <C>
Balance at beginning of year...............      $1,362        $  808          $387          $167         $174
Provision (credit) for loan losses.........          28           663           421           220           (2)
Charge-offs, net...........................         (79)         (109)            -             -           (5)
                                                 ------        ------          ----          ----         ----
Balance at end of period...................      $1,311        $1,362          $808          $387         $167
                                                 ======        ======          ====          ====         ====
</TABLE>

                                       16

<PAGE>


     The following table sets forth the Company's  allowance for loan  losses to
total loans,  and the percent of loans to total loans in each of the  categories
listed at the dates indicated.


<TABLE>
<CAPTION>
                                                                             At December 31,
- --------------------------------------------------------------------------------------------------------------------------------
                                    1996                               1995                                   1994
                     ---------------------------------    ---------------------------------    ---------------------------------
                                           Percent of                           Percent of                           Percent of
                             Percent of     Loans in              Percent of     Loans in              Percent of     Loans in
                            Allowance to      Each               Allowance to      Each               Allowance to      Each
                                Total      Category to               Total      Category to               Total      Category to
                     Amount   Allowance    Total Loans    Amount   Allowance    Total Loans    Amount   Allowance    Total Loans
                     ------ ------------   -----------    ------ ------------   -----------    ------ ------------   -----------
                                                                                                         (Dollars in thousands)
<S> <C>
One-to
  four family.....  $  911     69.49%         85.22%      $1,080     79.30%        86.29%      $676      83.66%         88.36%

Multi-family......     171     13.04%          9.49%         143     10.50%         9.28%        91      11.26%          9.06%

Commercial........     174     13.27%          3.18%          58      4.26%         1.81%        31       3.84%          1.18%

Construction
  and land........      20      1.53%          1.79%          77      5.65%         2.36%         7        .87%          1.20%

Other.............      35      2.67%           .32%           4       .29%          .26%         3        .37%           .20%
                    ------    -------        -------      ------    -------       -------      ----     -------        -------
Total valuation
allowances........  $1,311    100.00%        100.00%      $1,362    100.00%       100.00%      $808     100.00%        100.00%
                    ======    =======        =======      ======    =======       =======      ====     =======        =======
</TABLE>

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------
                                    1993                                 1992
                     ---------------------------------    ---------------------------------
                                           Percent of                           Percent of
                             Percent of     Loans in              Percent of     Loans in
                            Allowance to      Each               Allowance to      Each
                                Total      Category to               Total      Category to
                     Amount   Allowance    Total Loans    Amount   Allowance    Total Loans
                     ------ ------------   -----------    ------ ------------   -----------

<S> <C>
One-to
  four family.....    $264     68.22%        85.64%        $137      82.04%        88.99%

Multi-family......      60     15.50%         9.79%          11       6.59%         5.44%

Commercial........      26      6.72%         1.40%           4       2.40%         1.96%

Construction
  and land........      31      8.01%         2.93%          15       8.97%         3.34%

Other.............       6      1.55%          .24%           -           -          .27%
                      ----    -------       -------        ----     -------       -------
Total valuation
allowances........    $387    100.00%       100.00%        $167     100.00%       100.00%
                      ====    =======       =======        ====     =======       =======
</TABLE>

                                       17

<PAGE>


Investment Activities

         Federally  chartered savings  institutions have the authority to invest
in various types of liquid assets, including United States Treasury obligations,
securities of various federal agencies, certificates of deposit of insured banks
and  savings  institutions,  bankers'  acceptances,  repurchase  agreements  and
federal funds.  Subject to various  restrictions,  federally  chartered  savings
institutions may also invest their assets in commercial paper,  investment-grade
corporate  debt  securities  and  mutual  funds  whose  assets  conform  to  the
investments  that  a  federally   chartered  savings  institution  is  otherwise
authorized to make  directly.  Additionally,  the Company must maintain  minimum
levels of investments that qualify as liquid assets under OTS  regulations.  See
"Regulation - Federal Savings Institution Regulation - Liquidity." Historically,
the Company has maintained  liquid assets above the minimum OTS requirements and
at a level considered to be adequate to meet its normal daily activities.

         The  Company's   investment   activities   described   herein   include
transactions  related  to  short-term  investments,  investment  securities  and
mortgage backed securities held by the Company.  The investment  policies of the
Company as established by the Board of Directors attempt to provide and maintain
liquidity,  generate a favorable return on investments  without  incurring undue
interest rate and credit risk, and complement the Company's lending  activities.
Specifically,  the Company's  policies generally limit investments to government
and  federal  agency-backed  securities  and  other  non-government   guaranteed
securities, including corporate debt obligations, that are investment grade. The
Company's  policies  provide  the  authority  to  invest  in  marketable  equity
securities  meeting the Company's  guidelines and in mortgage backed  securities
guaranteed  by the U.S.  government  and  agencies  thereof and other  financial
institutions. At December 31, 1996, the Company had federal funds sold and other
short-term   investments,   investment  securities  (including  certificates  of
deposit) and mortgage  backed  securities  with an aggregate  amortized  cost of
$168.7 million and a market value of $167.9 million.

         At December  31,  1996,  the Company  had $50.4  million in  investment
securities  consisting  primarily  of $14.8  million  invested  in a  short-term
government  securities  fund and the remainder  invested in U.S.  government and
agency   obligations.   The  Company's  mortgage  backed  and  mortgage  related
securities  portfolio  consists  primarily of seasoned fixed rate and adjustable
rate mortgage backed and mortgage related securities.  At December 31, 1996, the
Company had approximately  $116.8 million in mortgage backed securities  insured
or guaranteed by either the FNMA,  GNMA, or FHLMC,  including  $116.6 million in
mortgage backed  securities  available for sale.  Investments in mortgage backed
securities  involve a risk  that  actual  prepayments  will  exceed  prepayments
estimated  over the  life of the  security  which  may  result  in a loss of any
premium  paid  for  such  instruments  thereby  reducing  the net  yield on such
securities.  In addition,  if interest rates increase,  the market value of such
securities may be adversely affected.

                                       18

<PAGE>

         The Bank had an amount of  mortgage  backed and  investment  securities
issued by the following  entities which had a total  amortized cost in excess of
10% of the Bank's  equity at December  31,  1996.  These  amounts do not include
investment  securities  and  mortgage  backed  securities  held  by the  Company
(dollars in thousands).

    Issuer                                         Amortized Cost  Market Value
    ------                                         --------------  ------------
    Smith Breeden Short-Term Government
      Securities Mutual Fund....................        $15,000        $14,799
    Federal Home Loan Mortgage Corporation......         50,429         50,245
    Federal National Mortgage Company...........         60,358         60,100
    Federal Home Loan Bank......................         22,000         21,907
    Government National Mortgage Association....         15,786         15,696

                                       19

<PAGE>

         The  following  table  sets  forth  the  composition  of the  Company's
mortgage backed securities portfolio in dollar amounts and in percentages of the
respective portfolios at the dates indicated (dollars in  thousands).  Available
for sale  securities  are  reflected at fair market value and held  to  maturity
securities  are reflected at amortized cost pursuant to  Statement  of Financial
Accounting  Standards No. 115,  Accounting for Certain Investments in  Debt  an
Equity Securities ("SFAS No. 115").

<TABLE>
<CAPTION>
                                                                                At December 31,
                                                ---------------------------------------------------------------------------------

                                                          1996                        1995                       1994
                                                --------------------------  -------------------------- --------------------------

                                                                Percent                    Percent                     Percent
                                                   Amount      of Total       Amount       of Total      Amount       of Total
                                                ------------- ------------  ------------ ------------- ------------  ------------
<S> <C>
Mortgage backed securities:
    FNMA........................................  $ 45,243       39.62%      $ 23,485        45.57%    $     155         1.07%
    FHLMC.......................................    38,206       33.46%        28,046        54.43%            -             -
    GNMA........................................    15,158       13.27%             -             -            -             -
    CMOs(1).....................................    15,590       13.65%             -             -       14,282        98.93%
                                                  --------      -------      --------       -------    ---------       -------
       Total mortgage backed securities.........   114,197      100.00%        51,531       100.00%       14,437       100.00%
                                                                =======                     =======                    =======
Plus (Less):
    Unamortized premium (discount), net.........     2,586                      1,091                       (754)
                                                  --------                   --------                  ---------
       Total mortgage backed
          securities, net.......................   116,783                     52,622                     13,683
Less:
    Mortgage backed securities available
               for sale.........................   116,610                     52,417                     13,523
                                                  --------                   --------                  ---------
       Total mortgage backed securities
          held to maturity...................... $     173                   $    205                   $    160
                                                 =========                   ========                   ========
</TABLE>
- ---------------------------------

(1) The CMOs primarily  consisted of mortgage  backed  securities tied to single
current index securities.

                                       20

<PAGE>


         The following tables set forth the Company's mortgage backed securities
activities for the periods indicated (dollars in thousands).

<TABLE>
<CAPTION>
                                                                          For the Year Ended December 31,
                                                                          -------------------------------
                                                                       1996            1995            1994
                                                                       ----            ----            ----
<S> <C>
Beginning balance ............................................        $52,622         $13,683         $32,395
    Mortgage backed securities purchased - held to maturity...              -              69               -
    Mortgage backed securities purchased - available for sale.         85,467          43,022          15,216
    Mortgage backed securities acquired in exchange for
      securitized loans.......................................              -          14,992               -
    Sales of mortgage backed securities available for sale,
       proceeds from sale.....................................         (8,427)        (13,746)        (29,192)
    Principal repayments .....................................        (11,776)         (6,240)         (3,742)
    Realized gain (loss) received on sale of
        mortgage backed securities............................             70            (258)            176
    Amortization of (premium)/discount........................           (276)           (277)           (206)
    Unrealized gain (loss) on available for sale..............           (897)          1,377            (964)
                                                                     --------         -------         -------
Ending balance................................................       $116,783         $52,622         $13,683
                                                                     ========         =======         =======
</TABLE>

         The  following  table  sets forth  certain  information  regarding  the
amortized cost and market values of the Company's  mortgage backed securities at
the dates indicated (dollars in thousands):

<TABLE>
<CAPTION>
                                                                          At December 31,
                                                                          ---------------
                                                    1996                        1995                       1994
                                          --------------------------  ------------------------- --------------------------
                                            Amortized      Market      Amortized     Market      Amortized      Market
                                              Cost          Value         Cost        Value        Cost          Value
                                          -------------  ------------ ------------------------- ------------  ------------
<S> <C>
Mortgage backed securities:
   Available for sale:
     GNMA..............................     $ 15,786     $ 15,696
     FHLMC.............................       39,110       38,988        $27,984     $28,187
     FNMA..............................       46,410       46,221         24,020      24,230
     CMO(1)............................       15,788       15,705              -           -      $14,487       $13,523
                                            --------     --------        -------     -------      -------       -------
       Total available for sale........      117,094      116,610         52,004      52,417       14,487        13,523
                                            --------     --------        -------     -------      -------       -------
   Held to maturity:
     FNMA..............................          173          169            205         199          160           144
                                            --------     --------        -------     -------      -------       -------
       Total held to maturity..........          173          169            205         199          160           144
                                            --------     --------        -------     -------      -------       -------
       Total mortgage backed
          securities...................     $117,267     $116,779        $52,209     $52,616      $14,647       $13,667
                                            ========     ========        ========    =======      =======       =======
</TABLE>
- ----------------------------
(1) The CMOs primarily  consisted of mortgage  backed  securities tied to single
current index securities.

                                       21

<PAGE>

         The  following  table  sets forth  certain  information  regarding  the
amortized  cost and market values of the Company's  federal funds sold and other
short-term investments and investment securities at the dates indicated (dollars
in thousands):

<TABLE>
<CAPTION>
                                                                     At December 31,
                                         ------------------------------------------------------------------------

                                                   1996                    1995                    1994

                                         -------------------------------------------------------------------------

                                          Amortized     Market    Amortized     Market    Amortized     Market
                                             Cost       Value        Cost       Value        Cost       Value
                                         -------------------------------------------------------------------------
<S> <C>
Federal funds sold and other
  short-term investments............       $    531     $   531     $     -     $     -     $ 4,100     $ 4,100
                                           ========     =======     =======     =======     =======     =======
Investment securities:
  Certificates of deposit(1)........            199         199         782         782       1,469       1,469
                                           --------     -------     -------     -------     -------     -------
  Held to maturity:
    U.S. Treasury notes.............            153         152         355         359         395         395
    Tennessee Valley bond...........            144         144         145         144
    FICO zero coupon bond...........            107         107         290         294           -           -
                                           --------     -------     -------     -------     -------     -------
      Total held to maturity........            404         403         790         797         395         395
                                           --------     -------     -------     -------     -------     -------
 Available for sale:
   U.S. government and federal
    agency obligations..............         35,322      35,156      16,025      16,161       3,001       2,907
    Short-term government
    securities mutual fund..........         15,000      14,799      15,000      14,723      15,000      14,848
    Common stock....................                                     85         106           -           -
    Tennessee Valley bond...........              -           -           -           -       2,000       1,948
                                           --------     -------     -------     -------     -------     -------
      Total available for sale......         50,322      49,955      31,110      30,990      20,001      19,703
                                           --------     -------     -------     -------     -------     -------
Total investment securities.........       $ 51,456     $51,088     $32,682     $32,569     $21,865     $21,567
                                           ========     =======     =======     =======     =======     =======
</TABLE>
- -----------------------------
(1) Includes certificates of deposit with original maturities of greater than 90
days.

                                       22

<PAGE>


         The table below sets forth certain information  regarding the amortized
cost,  weighted  average  yields and  contractual  maturities  of the  Company's
federal funds sold and other short-term  investments,  investment securities and
mortgage backed securities as of December 31, 1996.

<TABLE>
<CAPTION>
                                                                     At December 31, 1996
                                         -----------------------------------------------------------------------------

                                                                        More than One            More than Five
                                            One Year or Less         Year to Five Years        Years to Ten Years
                                         ------------------------  ------------------------ --------------------------

                                                       Weighted                  Weighted                  Weighted
                                          Amortized    Average      Amortized    Average     Amortized      Average
                                            Cost        Yield         Cost        Yield         Cost         Yield
                                         ------------ -----------  ------------ ----------- ------------- ------------
                                                                                              (Dollars in thousands)
<S> <C>
Investment securities:

   Certificates of Deposit(1).........    $    100       7.13%       $    99       7.07%    $        -            -
                                          --------                   -------                ----------

     Held to Maturity:

      U.S. government and
        federal agency obligations....         260       5.11%           144       5.29%             -            -
                                          --------                   -------                ----------
   Available for sale:

     U.S. government and
       federal agency obligations.....       3,004       5.71%        20,208       6.72%        12,110        7.12%

     Short-term government securities
       mutual fund....................      15,000       5.19%             -           -             -            -
                                          --------                   -------                ----------

       Total available for sale.......      18,004       5.28%        20,208       6.72%        12,110        7.12%
                                          --------                   -------                ----------


       Total investment securities....     $18,364       5.28%       $20,451       6.71%       $12,110        7.12%
                                           =======                   =======                   -------


Mortgage backed securities:

   Held to maturity:
     FNMA.............................           -          -            173       5.12%             -           -
                                          --------                   -------                ----------

       Total held for investment......           -          -        $   173       5.12%             -           -
                                          --------                   -------                ----------

   Available for sale:

     FHLMC............................           -          -        $ 1,909       7.34%             -            -

     GNMA.............................           -          -              -          -              -            -

     FNMA.............................           -          -              -          -              -            -

     CMO'S............................           -          -              -          -              -            -
                                          --------                   -------                ----------

       Total available for sale.......           -          -          1,909       7.34%             -            -
                                          --------                   -------                ----------

       Total mortgage backed
         securities..................            -          -        $ 2,082       7.16%    $        -            -
                                          ========                   =======                ==========
</TABLE>


<TABLE>
<CAPTION>


                                         ----------------------------------------------------


                                           More than Ten Years              Total
                                         ------------------------ ---------------------------

                                                       Weighted                  Weighted
                                          Amortized    Average     Amortized      Average
                                            Cost        Yield        Cost          Yield
                                         ------------ ----------- ------------ --------------

<S> <C>
Investment securities:

   Certificates of Deposit(1).........   $      -           -     $     199         7.10%
                                         --------                 ---------

     Held to Maturity:

      U.S. government and
        federal agency obligations....          -           -           404         5.17%
                                         --------                 ---------
   Available for sale:

     U.S. government and
       federal agency obligations.....          -           -       35,322          6.77%

     Short-term government securities
       mutual fund....................          -           -       15,000          5.19%
                                         --------                  -------

       Total available for sale.......          -           -       50,322          6.30%
                                         --------                  -------


       Total investment securities....   $      -           -      $50,925          6.29%
                                         ========                  =======

Mortgage backed securities:

   Held to maturity:
     FNMA.............................          -           -          173          5.12%
                                         --------                 --------

       Total held for investment......          -           -      $   173          5.12%
                                         --------                 --------

   Available for sale:

     FHLMC............................   $ 37,201       7.42%     $ 39,109          7.41%

     GNMA.............................     15,786       7.62%       15,786          7.62%

     FNMA.............................     46,410       7.68%       46,410          7.68%

     CMO'S............................     15,788       6.74%       15,788          6.74%
                                         --------                 --------

       Total available for sale.......    115,185       7.46%      117,094          7.46%
                                         --------                 --------

       Total mortgage backed             $115,185       7.46%     $117,266          7.45%
         securities...................   ========                 ========
</TABLE>

- ---------------------------------
(1)  Includes  certificates  of deposit with original maturities of greater than
     90 days.

                                       23

<PAGE>


Sources of Funds

         General.  Deposits,  repayments  and  prepayments on loans and mortgage
backed  securities,  proceeds  from sales of loans and  investments,  cash flows
generated  from  operations and FHLB  borrowings are the primary  sources of the
Company's funds for use in lending, investing and for other general purposes.

         Deposits. The Company offers a variety of deposit accounts with a range
of interest rates and terms. The Company's deposits consist of passbook savings,
checking  accounts,  money market accounts and certificates of deposit.  For the
year ended December 31, 1996, certificates of deposit constituted 79.4% of total
average  deposits.  The flow of deposits is influenced  significantly by general
economic  conditions,  changes in money market rates,  prevailing interest rates
and  competition.  The Company's  deposits are obtained  predominantly  from the
areas in which its branch offices are located.  The Company relies  primarily on
customer service and long-standing  relationships  with customers to attract and
retain these  deposits;  however,  market  interest  rates and rates  offered by
competing financial  institutions  significantly affect the Company's ability to
attract and retain deposits.  Certificate accounts in excess of $100,000 are not
actively solicited by the Company nor has the Company since 1992 used brokers to
obtain deposits.

         In 1996 the Company  assumed $102.1  million of deposit  liabilities in
exchange for cash.  In 1993,  the Company  acquired  three branch  offices which
resulted in the Company assuming total deposit liabilities of $95.3 million.

         In response to the rising interest rate environment, the Company offers
two  certificate  accounts  whose  interest  rate may be adjusted to  prevailing
market rates according to the terms of the account. The "multi-flex" certificate
account may have either a seven or seventeen  month term.  The depositor has the
option to increase the interest rate once during the term to the current  quoted
rate,  and may withdraw all or a portion of the deposited  funds once during the
term of the account without penalty.  The seven-month  "multi-flex"  certificate
account  allows the  depositor  to increase  the deposit  amount in the account.
Management continually monitors the Company's certificate accounts and, based on
historical  experience,  management  believes it will retain a large  portion of
such  accounts  upon  maturity.  See  "Management's  Discussion  and Analysis of
Financial Condition and Results of Operations."

         The following  table  presents the deposit  activity of the Company for
the periods indicated (dollars in thousands).

                                               For the year ended December 31,
                                             -----------------------------------
                                              1996          1995        1994
                                              ----          ----        ----

    Deposits............................   $ 509,649    $  474,839  $   299,767
    Purchased deposits(1)...............     102,063             -            -
    Withdrawals.........................    (519,685)     (484,457)    (311,800)
                                           ---------    ----------  -----------
    Net deposits (withdrawals)..........      92,027        (9,618)     (12,033)
    Interest credited on deposits.......      10,834        10,592        8,001
                                           ---------    ----------  -----------
    Total increase (decrease)
        in deposits.....................   $ 102,861    $      974  $    (4,032)
                                           =========    ==========  ===========
- ------------------------------

(1)  In December 1996, the Company assumed $ 102. 1  million  of  deposits  from
     Fremont Investment and Loan.

                                       24

<PAGE>

         At December  31,  1996,  the Company had $49.2  million in  certificate
accounts in amounts of $100,000 or more  maturing as indicated in the  following
table.  At December  31,  1995,  the Company  had $42.0  million of  certificate
accounts in amounts of $100,000 or more,  with a weighted  average rate of 5.89%
at year end.  The  Company  does not offer  premium  rates on jumbo  certificate
accounts.


                                                              Weighted
            Maturity Period                    Amount       Average Rate
- ------------------------------------------  ------------   --------------
                                               (Dollars in thousands)

Three months or less......................   $  7,218           5.82%
Over three through six months.............      8,868           5.40%
Over six through 12 months................     16,557           5.41%
Over 12 months............................     16,573           5.52%
                                             --------
         Total............................   $ 49,217           5.51%
                                             ========

                                       25

<PAGE>


         The  following  table  sets  forth the  distribution  of the  Company's
average  deposit  accounts for the periods  indicated  and the weighted  average
interest rates on each category of deposits presented.

<TABLE>
<CAPTION>
                                                                      For the Year Ended December 31,
                                     ---------------------------------------------------------------------------------------------

                                                  1996                            1995                            1994
                                     ----------------------------- ---------------------------------  ----------------------------

                                                Percent                         Percent                          Percent
                                                of Total  Weighted              of Total    Weighted            of Total  Weighted
                                      Average   Average   Average   Average     Average     Average   Average    Average  Average
                                      Balance   Deposits    Rate    Balance     Deposits     Yield    Balance   Deposits   Yield
                                     --------- --------- --------- ----------- ----------- --------- ---------  --------  --------
                                                                          (Dollars in thousands)
<S> <C>
Money market deposits.............   $ 19,387     8.65%     3.58%   $14,619       6.75%       2.70%   $19,773     9.27%     2.32%

Passbook deposits.................     13,381     5.97%     1.90%    15,048       6.95%       2.04%    18,341     8.60%     2.23%

Checking accounts.................     13,485     6.01%      .58%    15,012       6.93%        .80%    13,851     6.48%      .89%
                                     --------   -------            --------     -------              --------   -------
   Total..........................     46,253    20.63%              44,679      20.63%                51,965    24.35%
                                     --------   -------            --------     -------              --------   -------


Certificate accounts:

  Three months or less............     35,720    20.07%     5.57%    29,772      13.75%       5.52%    39,231    18.39%     4.46%

  Over three through six months...     37,366    21.00%     5.61%    42,264      19.52%       5.95%    31,725    14.87%     5.32%

  Over six through 12 months......     58,924    33.11%     5.61%    66,272      30.60%       5.31%    27,134    12.72%     5.37%

  Over one to three years.........     44,585    25.05%     5.71%    32,492      15.00%       6.22%    59,428    27.85%     3.25%

  Over three to five years........      1,166      .66%     6.65%       735        .34%       7.29%     3,401     1.59%     9.01%

  Over five to ten years..........        204      .11%     7.23%       343        .16%       7.28%       484      .23%     7.36%
                                     --------   -------            --------     -------              --------   -------

   Total certificates.............    177,964    79.37%     5.58%   171,878      79.37%       5.69%   161,403    75.65%     4.40%
                                     --------   -------            --------     -------              --------   -------
   Total average deposits.........   $224,217   100.00%            $216,557     100.00%              $213,368   100.00%
                                     ========   =======             =======     =======              ========   =======
</TABLE>

                                       26

<PAGE>

              The following  table  presents,  by various rate  categories,  the
amount  of  certificate  accounts  outstanding  at the dates  indicated  and the
periods to maturity of the certificate accounts outstanding at December 31, 1996
(in thousands).

<TABLE>
<CAPTION>

                                      Period to Maturity from December 31, 1996                         At December 31,
                        -------------------------------------------------------------------- -------------------------------------
                        Less than   One to      Two to      Three to   Four to    Over five
                         One Year  Two years  Three years  Four years  Five years   years        1996         1995         1994
                        -------------------------------------------------------------------- -------------------------------------
<S> <C>
Certificate accounts:
0 to 4.00%.............  $  1,347   $    30      $    54     $     -    $    -    $     -      $  1,431     $  1,747     $ 34,547
4.01 to 5.00%..........    30,752       361          344           -         -          -        31,457       12,129       34,728
5.01 to 6.00%..........   136,600    53,591        3,585         369       360          -       194,505       83,449       64,888
6.01 to 7.00%..........    16,935     2,394        1,578         323       246        277        21,753       72,200       28,410
7.01 to 8.00%..........     2,105       448          481         122       155          -         3,311        2,400        1,284
8.01 to 9.00%..........         5        43          416          47         -          -           511          468          533
Over 9.01%.............       106        18          101          37         -         14           276          377          738
                         --------   -------      -------     -------    ------    -------      --------     --------     --------

   Total...............  $187,850   $56,885      $ 6,559     $   898    $  761    $   291      $253,244     $172,770     $165,128
                         ========   =======      =======     =======    ======    =======      ========     ========     ========
</TABLE>

                                       27

<PAGE>


Borrowings

         From time to time the Company has  obtained  FHLB  advances and entered
into reverse  repurchase  agreements  with the FHLB as an  alternative to retail
deposit  funds and may do so in the  future as part of its  operating  strategy.
FHLB  borrowings  may also be used to  acquire  certain  other  assets as may be
deemed appropriate for investment purposes.  These borrowings are collateralized
primarily  by  certain  of the  Company's  mortgage  loans and  mortgage  backed
securities and  secondarily by the Company's  investment in capital stock of the
FHLB. See "Regulation - Federal Home Loan Bank System." Such borrowings are made
pursuant  to  several  different  credit  programs,  each of  which  has its own
interest  rate and range of  maturities.  The maximum  amount that the FHLB will
advance to member institutions,  including the Company,  fluctuates from time to
time in  accordance  with the policies of the OTS and the FHLB.  At December 31,
1996,  the Company had $59.8  million in  outstanding  borrowings  from the FHLB
consisting of $46.8 million of advances and $13.0 million of reverse  repurchase
agreements.

         The  following  table  sets forth  certain  information  regarding  the
Company's borrowed funds at or for the periods indicated (in thousands):

<TABLE>
<CAPTION>
                                                At or For the Years Ended December 31,
                                                --------------------------------------

                                                     1996        1995       1994
                                                 -----------  ---------  -----------
<S> <C>
FHLB advances:
   Average balance outstanding.................     $43,619    $45,744     $38,532
   Maximum amount outstanding at any
       month-end during the period.............      99,607     68,032      61,000
   Balance outstanding at end of period........
                                                     46,807     46,520      59,782
   Weighted average interest rate during
       the period..............................       5.75%      6.00%       4.58%
   Weighted average interest rate at end
       of period...............................       5.72%      5.84%       5.82%

<CAPTION
                                                At or For the Years Ended December 31,
                                                --------------------------------------

                                                     1996        1995       1994
                                                 -----------  ---------- ----------

Securities sold under agreements to repurchase:
   Average balance outstanding.................     $14,644    $14,487         -
   Maximum amount outstanding at any
       month-end during the period.............      16,648     26,124         -
   Balance outstanding at end of period........      13,000     17,361         -
   Weighted average interest rate during
       the period..............................       5.98%      6.06%         -
   Weighted average interest rate at end
       of period...............................       5.94%      5.91%         -
</TABLE>

                                       28

<PAGE>


Subsidiary Activities

         Portola,  a California  corporation,  is currently engaged on an agency
basis in the sale of insurance,  mutual funds and annuity products  primarily to
the  Company's  customers  and members of the local  community.  The Company has
recently  expanded  Portola's  activities  to  include  the sale of credit  life
insurance.  As of December 31, 1996,  Portola had $441,000 in total assets and a
net loss for the year ended December 31, 1996 of $62,000.

Personnel

         As of December 31, 1996,  the Company had 81 full-time  employees and 3
part-time  employees.   The  employees  are  not  represented  by  a  collective
bargaining unit and the Company considers its relationship with its employees to
be good.


                           REGULATION AND SUPERVISION

General

         The Company, as a savings and loan holding company, is required to file
certain reports with, and otherwise comply with the rules and regulations of the
OTS under the Home Owners' Loan Act, as amended (the "HOLA").  In addition,  the
activities of savings  institutions,  such as the Bank, are governed by the HOLA
and the Federal Deposit Insurance Act ("FDI Act").

         The  Bank  is  subject  to  extensive   regulation,   examination   and
supervision by the OTS, as its primary federal  regulator,  and the FDIC, as the
deposit  insurer.  The Bank is a member of the Federal  Home Loan Bank  ("FHLB")
System and its  deposit  accounts  are  insured up to  applicable  limits by the
Savings Company  Insurance Fund ("SAIF") managed by the FDIC. The Bank must file
reports  with the OTS and the  FDIC  concerning  its  activities  and  financial
condition in addition to obtaining  regulatory  approvals prior to entering into
certain  transactions  such as mergers with, or  acquisitions  of, other savings
institutions.  The OTS and/or the FDIC conduct periodic examinations to test the
Bank's safety and soundness  compliance  with various  regulatory  requirements.
This  regulation  and  supervision  establishes  a  comprehensive  framework  of
activities in which an institution can engage and is intended  primarily for the
protection of the insurance fund and depositors.  The regulatory  structure also
gives the regulatory  authorities  extensive discretion in connection with their
supervisory  and  enforcement  activities and  examination  policies,  including
policies with respect to the  classification  of assets and the establishment of
adequate  loan  loss  reserves  for  regulatory  purposes.  Any  change  in such
regulatory  requirements  and  policies,  whether  by the  OTS,  the FDIC or the
Congress could have a material adverse impact on the Company, the Bank and their
operations. Certain of the regulatory requirements applicable to the Bank and to
the Company are  referred  to below or  elsewhere  herein.  The  description  of
statutory  provisions and  regulations  applicable to savings  institutions  and
their  holding  companies  set forth in this Form 10-K does not  purport to be a
complete  description of such statutes and  regulations and their effects on the
Bank and the Company.

Holding Company Regulation

         The  Company  is a  nondiversified  unitary  savings  and loan  holding
company  within the meaning of the HOLA.  As a unitary  savings and loan holding
company,  the Company generally will not be restricted under existing laws as to
the types of business activities in which it may engage,  provided that the Bank
continues  to  be a  qualified  thrift  lender  ("QTL").  See  "Federal  Savings
Institution Regulation - QTL Test." Upon any non-supervisory  acquisition by the
Company of another  savings  institution or savings bank that meets the QTL test
and is deemed to be a savings institution by the OTS, the Company would become a
multiple  savings and loan holding company (if the acquired  institution is held
as a separate  subsidiary) and would be subject to extensive

                                       29

<PAGE>

limitations on the types of  business  activities  in which it could engage. The
HOLA  limits the activities of a multiple  savings and loan holding  company and
its  non-insured institution  subsidiaries  primarily to activities  permissible
for bank holding companies  under  Section  4(c)(8) of the Bank Holding  Company
Act ("BHC Act"), subject to the  prior  approval  of  the  OTS,  and  activities
authorized  by OTS regulation.

         The HOLA  prohibits a savings  and loan  holding  company,  directly or
indirectly, or through one or more subsidiaries,  from acquiring more than 5% of
the voting stock of another  savings  institution  or holding  company  thereof,
without prior written approval of the OTS; acquiring or retaining,  with certain
exceptions,  more than 5% of a nonsubsidiary company engaged in activities other
than  those  permitted  by the HOLA;  or  acquiring  or  retaining  control of a
depository   institution  that  is  not  insured  by  the  FDIC.  In  evaluating
applications by holding companies to acquire savings institutions,  the OTS must
consider the financial  and  managerial  resources  and future  prospects of the
company and institution  involved,  the effect of the acquisition on the risk to
the insurance  funds, the convenience and needs of the community and competitive
factors.

         The OTS is prohibited from approving any acquisition  that would result
in a multiple savings and loan holding company controlling savings  institutions
in  more  than  one  state,  subject  to two  exceptions:  (i) the  approval  of
interstate  supervisory  acquisitions by savings and loan holding  companies and
(ii) the  acquisition  of a savings  institution in another state if the laws of
the  state  of  the  target  savings   institution   specifically   permit  such
acquisitions.  The states  vary in the extent to which  they  permit  interstate
savings and loan holding company acquisitions.

         Although savings and loan holding companies are not subject to specific
capital  requirements  or specific  restrictions  on the payment of dividends or
other capital distributions, HOLA does prescribe such restrictions on subsidiary
savings  institutions,  as described below. The Bank must notify the OTS 30 days
before declaring any dividend to the Company. In addition,  the financial impact
of a holding company on its subsidiary institution is a matter that is evaluated
by the OTS and the agency has  authority  to order  cessation of  activities  or
divestiture of subsidiaries  deemed to pose a threat to the safety and soundness
of the institution.

Federal Savings Institution Regulation

         Capital  Requirements.  The OTS  capital  regulations  require  savings
institutions to meet three minimum capital  standards:  a 1.5% tangible  capital
ratio, a 3% leverage (core) capital ratio and an 8% risk-based capital ratio. In
addition, the prompt corrective action standards discussed below also establish,
in effect, a minimum 2% tangible capital standard,  a 4% leverage (core) capital
ratio (3% for  institutions  receiving the highest rating on the CAMEL financial
institution  rating system),  and, together with the risk-based capital standard
itself,  a 4% Tier I  risk-based  capital  standard.  Core capital is defined as
common stockholder's equity (including retained earnings), certain noncumulative
perpetual preferred stock and related surplus,  and minority interests in equity
accounts  of  consolidated  subsidiaries  less  intangibles  other than  certain
purchased  mortgage  servicing  rights and credit  card  relationships.  The OTS
regulations  also  require  that,  in meeting the tangible  leverage  (core) and
risk-based capital standards,  institutions must generally deduct investments in
and loans to  subsidiaries  engaged in activities not permissible for a national
bank.

         The risk-based capital standard for savings  institutions  requires the
maintenance of Tier I (core) and total capital (which is defined as core capital
and supplementary  capital) to risk-weighted  assets of 4% and 8%, respectively.
In determining the amount of risk-weighted assets, all assets, including certain
off-balance  sheet assets,  are  multiplied  by a risk-weight  of 0% to 100%, as
assigned  by the OTS  capital  regulation  based on the risks OTS  believes  are
inherent  in the type of asset.  The  components  of Tier I (core)  capital  are
equivalent to those discussed earlier.  The components of supplementary  capital
currently include  cumulative  preferred stock,  long-term  perpetual  preferred
stock,  mandatory  convertible  securities,  subordinated  debt and intermediate
preferred stock and the allowance for loan and lease losses limited to a maximum
of 1.25% of risk-weighted  assets.  Overall, the amount of supplementary capital
included as part of total capital cannot exceed 100% of core capital.

                                       30

<PAGE>

         The OTS regulatory  capital  requirements  also incorporate an interest
rate risk component. Savings institutions with "above normal" interest rate risk
exposure  are  subject  to a  deduction  from  total  capital  for  purposes  of
calculating  their  risk-based  capital  requirements.  A savings  institution's
interest rate risk is measured by the decline in the net portfolio  value of its
assets (i.e., the difference between incoming and outgoing discounted cash flows
from assets, liabilities and off-balance sheet contracts) that would result from
a  hypothetical  200 basis point  increase or decrease in market  interest rates
divided  by the  estimated  economic  value  of  the  institution's  assets.  In
calculating  its total  capital  under the  risk-based  capital  rule, a savings
institution whose measured interest rate risk exposure exceeds 2% must deduct an
amount equal to one-half of the difference  between the  institution's  measured
interest rate risk and 2%,  multiplied by the  estimated  economic  value of the
institution's  assets.  The  Director  of the OTS may  waive or defer a  savings
institution's  interest rate risk component on a  case-by-case  basis. A savings
institution with assets of less than $300 million and risk-based  capital ratios
in excess of 12% is not subject to the interest rate risk component,  unless the
OTS  determines   otherwise.   For  the  present  time,  the  OTS  has  deferred
implementation of the interest rate risk component. At  December 31,  1996,  the
Bank met each of its capital  requirements,  in each case on a  fully  phased-in
basis.

         The following  table presents the Bank's  capital  position at December
31, 1996 relative to fully phased - in regulatory requirements:

<TABLE>
<CAPTION>
                                                                  Excess                       Capital
                                                                                  ----------------------------------
                               Actual          Required        (Deficiency)           Actual           Required
                              Capital           Capital           Amount             Percent           Percent
                           ---------------   --------------  -----------------    ---------------  -----------------
                                                            (Dollars in thousands)
<S> <C>
Tangible...................     $34,440           $6,239            $28,201              8.28%              1.50%
Core (leverage)............      34,787           12,488             22,299              8.36%              3.00%
Risk-based.................      36,097           15,026             21,071             19.22%              8.00%
</TABLE>

         Prompt  Corrective  Regulatory Action.  Under the OTS prompt corrective
action  regulations,  the OTS is required to take  certain  supervisory  actions
against  undercapitalized  institutions,  the severity of which depends upon the
institution's degree of undercapitalization. Generally, a savings institution is
considered  "well  capitalized"  if its ratio of total capital to  risk-weighted
assets is at least  10%,  its ratio of Tier I (core)  capital  to  risk-weighted
assets is at least 6%, its ratio of core capital to total assets is at least 5%,
and it is not  subject to any order or  directive  by the OTS to meet a specific
capital  level.  A  savings  institution  generally  is  considered  "adequately
capitalized" if its ratio of total capital to  risk-weighted  assets is at least
8%, its ratio of Tier I (core) capital to  risk-weighted  assets is at least 4%,
and its  ratio  of core  capital  to  total  assets  is at  least  4% (3% if the
institution receives the highest CAMEL rating). A savings institution that has a
ratio of total capital to weighted  assets of less of than 8%, a ratio of Tier I
(core)  capital  to  risk-weighted  assets  of less  than 4% or a ratio  of core
capital to total  assets of less than 4% (3% or less for  institutions  with the
highest  examination rating) is considered to be  "undercapitalized."  A savings
institution  that has a total  risk-based  capital  ratio less than 6%, a Tier 1
risk-based  capital ratio of less than 3% or a leverage  ratio that is less than
3%  is  considered  to  be  "significantly   undercapitalized"   and  a  savings
institution that has a tangible capital to assets ratio equal to or less than 2%
is deemed to be "critically  undercapitalized."  Subject to a narrow  exception,
the banking  regulator is required to appoint a receiver or  conservator  for an
institution that is "critically  undercapitalized." The regulation also provides
that a capital restoration plan must be filed with the OTS within 45 days of the
date a  savings  institution  receives  notice  that  it is  "undercapitalized,"
"significantly  undercapitalized" or "critically  undercapitalized."  Compliance
with the plan must be guaranteed  by any parent  holding  company.  In addition,
numerous  mandatory  supervisory  actions  become  immediately  applicable to an
undercapitalized   institution,   including,   but  not  limited  to,  increased
monitoring by regulators and restrictions on

                                       31

<PAGE>

growth,  capital  distributions and expansion.  The OTS could also take any  one
of a  number  of  discretionary supervisory  actions,  including the issuance of
a capital  directive  and  the  replacement  of  senior  executive  officers and
directors.

         Insurance  of  Deposit  Accounts.  Deposits  of the Bank are  presently
insured by the SAIF.  Both the SAIF and  the Bank  Insurance  Fund  ("BIF") (the
deposit  insurance  fund  that  covers  most  commercial  bank   deposits)   are
statutorily  required  to  be  recapitalized  to  a  1.25%  of  insured  reserve
deposits ratio.  Until recently, members of the SAIF and BIF were paying average
deposit  insurance  premiums of between 24 and 25 basis points.  The BIF met the
required reserve in 1995,  whereas the SAIF is not expected to  meet  or  exceed
the required level until 2002 at the earliest.  This situation is  primarily due
to the statutory  requirement  that SAIF members make payments on  bonds  issued
in the late 1980s by  the  Financing Corporation ("FICO")  to  recapitalize  the
predecessor to the SAIF.

         In  view of the BIF's achieving the 1.25% ratio, the FDIC adopted a new
assessment  rate schedule of 0 to 27 basis points under which 92% of BIF members
paid an annual premium of only $2,000. With respect to SAIF member institutions,
the FDIC adopted a final rule  retaining the existing  assessment  rate schedule
applicable to SAIF member  institutions of 23 to 31 basis points. As long as the
premium  differential  continued,  it may  have  adverse  consequences  for SAIF
members,  including  reduced  earnings and an impaired ability to raise funds in
the capital markets. In addition, SAIF members such as the Bank were placed at a
substantial  competitive  disadvantage to BIF members with respect to pricing of
loans and deposits and the ability to achieve lower operating costs.

         On  September  30,  1996,  the  President  signed  into law the Deposit
Insurance Funds Act of 1996 (the "Funds Act") which, among other things, imposed
a special one-time assessment on SAIF member  institutions,  including the Bank,
to  recapitalize  the SAIF.  As  required by the Funds Act,  the FDIC  imposed a
special  assessment of 65.7 basis points on SAIF assessable  deposits held as of
March 31, 1995, payable November 27, 1996 (the "SAIF Special  Assessment").  The
SAIF Special  Assessment was recognized by the Bank as an expense in the quarter
ended  September  30, 1996 and is  generally  tax  deductible.  The SAIF Special
Assessment  recorded by the Bank amounted to $1.4 million on a pre-tax basis and
$.8 million on an after-tax basis.

         The Funds Act  also  spreads  the  obligations  for payment of the FICO
bonds across all SAIF and  BIF  members.  Beginning  on  January  1,  1997,  BIF
deposits will be assessed  for  FICO  payment  of 1.3 basis  points,  while SAIF
deposits  will pay  6.48  basis  points.   Full  prorata  sharing  of  the  FICO
payments  between BIF and SAIF members  will  occur on the  earlier  of  January
1, 2000  or  the  date  the  BIF and SAIF are  merged.  The Funds Act  specifies
that the BIF and SAIF will  be  merged  on  January 1, 1999, provided no savings
associations remain as of that time.

         As  a  result  of the Funds Act, the FDIC recently voted to effectively
lower SAIF assessments to 0 to 27 basis points as of January 1,  1997,  a  range
comparable to that of BIF members.  SAIF members will also continue to make  the
FICO payments  described  above.  The FDIC  also  lowered  the  SAIF  assessment
schedule for the fourth  quarter of 1996 to 18 to 27  basis  points.  Management
cannot predict  the level of FDIC  insurance  assessments  on an on-going basis,
whether the savings association  charter  will be  eliminated  or  whether   the
BIF  and  SAIF  will eventually be merged.

         The  Company's  assessment  rate for fiscal  1996 was 26  basis  points
and the premium  paid for this  period  was  $516,000.  A  significant  increase
in SAIF insurance premiums would likely have  an adverse effect on the operating
expenses and results of operations of the Bank.

         Under  the FDI Act, insurance of deposits may be terminated by the FDIC
upon a finding that the institution has engaged in unsafe or unsound  practices,
is in an unsafe or unsound condition to continue  operations or has violated any
applicable law, regulation,  rule, order or condition imposed by the FDIC or the

                                       32

<PAGE>

OTS.  The  management  of the Bank does not know of any  practice,  condition or
violation that might lead to termination of deposit insurance.

         Thrift  Chartering  Legislation.  The  Funds  Act provides that the BIF
and  SAIF  will  merge  on  January  1,  1999  if  there  are  no  more  savings
associations  as  of  that  date.   That  legislation  also   requires  that the
Department of Treasury  submit a report to Congress by March 31, 1997 that makes
recommendations  regarding a common financial  institutions charter,   including
whether the separate  charters  for  thrifts  and  banks  should  be  abolished.
Various proposals  to  eliminate  the federal thrift  charter,  create a uniform
financial  institutions  charter and abolish the OTS  have  been  introduced  in
Congress.  The bills would require  federal  savings institutions  to convert to
a national bank or some type of state  charter  by a specified  date (January 1,
1998 in one bill,  June 30, 1998  in  the  other)  or  they  would automatically
become national banks.  Converted  federal thrifts would generally  be  required
to conform their  activities to those permitted for  the  charter  selected  and
divestiture of nonconforming  assets would  be  required over a two year period,
subject to two  possible  one  year  extensions.  State chartered  thrifts would
become subject  to the  same  federal  regulation as applies to state commercial
banks.  Holding companies for savings  institutions  would become subject to the
same regulation as holding companies  that  control  commercial  banks,  with  a
limited  grandfather  provision  for  unitary  savings  and loan holding company
activities.  The Bank is unable to predict  whether  such  legislation  would be
enacted,  the extent  to  which  the  legislation  would restrict or disrupt its
operations or whether the BIF and SAIF funds will eventually merge.

         Loans  to  One  Borrower.  Under the  HOLA,  savings  institutions  are
generally subject to the limits on loans to one borrower applicable to  national
banks. Generally,  savings  institutions  may not make a loan or  extend  credit
to a single or related  group of  borrowers  in excess of 15% of its  unimpaired
capital  and  surplus.  An  additional  amount  may  be  lent,  equal  to 10% of
unimpaired  capital and surplus,  if such loan is secured by  readily-marketable
collateral,  which is defined  to  include  certain   financial  instruments and
bullion.  At December 31, 1996,  the Bank's limit on loans to one  borrower  was
$5.4  million.  At December 31, 1996, the Bank's largest  aggregate  outstanding
balance of loans to one borrower totaled $2.0 million.

         QTL Test.  The HOLA requires savings institutions to meet a  QTL  test.
Under the QTL test, a savings and loan  association is required to  maintain  at
least 65% of its "portfolio  assets" (total  assets  less (i)  specified  liquid
assets up to 20% of total assets;  (ii)  intangibles,  including  goodwill;  and
(iii)  the  value  of  property  used to conduct business) in certain "qualified
thrift investments"  (primarily  residential  mortgages and related investments,
including certain mortgage backed securities) in at least 9 months out  of  each
12 month period.

         A savings  institution  that  fails  the QTL test is subject to certain
operating  restrictions and may be required to convert to a bank charter.  As of
December 31, 1996, the  Bank  maintained  85.04%  of  its  portfolio  assets  in
qualified thrift investments and, therefore, met the QTL test.

         Limitation   on   Capital   Distributions.   OTS   regulations   impose
limitations  upon  all capital  distributions by savings  institutions,  such as
cash dividends,  payments  to  repurchase  or  otherwise  acquire  its   shares,
payments to shareholders of another institution in a cash-out merger  and  other
distributions  charged against capital.  The rule  establishes  three  tiers  of
institutions,  which are based  primarily on an  institution's   capital  level.
An institution  that exceeds all fully  phased-in  capital  requirements  before
and after a proposed capital distribution ("Tier  1  Company")  and has not been
advised by the OTS that it is in need of more than  normal  supervision,  could,
after prior notice but without obtaining  approval  of  the  OTS,  make  capital
distributions  during a  calendar  year  equal to the greater of (i) 100% of its
net earnings to date during  the calendar year plus the amount that would reduce
by  one-half  its  "surplus  capital  ratio" (the excess  capital over its fully
phased-in  capital  requirements)  at the beginning of the calendar year or (ii)
75% of its net income  for the previous four quarters.  Any  additional  capital
distributions  would  require  prior  regulatory   approval.   In  the event the
Bank's capital fell below its regulatory  requirements or the  OTS  notified  it
that it was in need of more than  normal  supervision,  the  Bank's  ability  to
make capital   distributions  could  be restricted.  In addition,  the OTS could
prohibit  a  proposed  capital  distribution  by  any  institution,  which would
otherwise be permitted by the

                                       33

<PAGE>

regulation,  if the  OTS determines that such distribution  would  constitute an
unsafe or unsound  practice.  In December 1994,   the  OTS  proposed  amendments
to its  capital  distribution  regulation  that  would  generally  authorize the
payment  of  capital  distributions   without OTS approval  provided the payment
does not cause the  institution to be  undercapitalized  within  the  meaning of
the prompt  corrective  action regulation.  However, institutions in  a  holding
company structure would still have a prior notice requirement.   At December 31,
1996, the Bank was a Tier 1 Bank.

         Liquidity.  The  Company  is  required  to  maintain  an average  daily
balance of specified  liquid assets equal to a monthly  average of not less than
a  specified  percentage  of  its  net  withdrawable   deposit   accounts   plus
short-term  borrowings.  This liquidity  requirement is currently 5% but may  be
changed from time to time by the OTS to any amount within the range of 4% to 10%
depending upon economic conditions and the savings flows of member institutions.
OTS  regulations  also require each member  savings  institution to maintain  an
average daily balance of short-term  liquid assets  at  a  specified  percentage
(currently  1%)  of  the  total  of  its  net  withdrawable deposit accounts and
borrowings  payable in one year or less.  Monetary  penalties may be imposed for
failure to meet these liquidity  requirements.  The Bank's average liquidity and
short-term  liquidity  ratios  for  December  31,  1996  were  7.74%  and  4.79%
respectively,  which exceeded the then applicable  requirements.  The  Bank  has
never been  subject to monetary  penalties  for failure to  meet  its  liquidity
requirements.

         Assessments.  Savings  institutions  are required to pay assessments to
the OTS to fund the agency's operations.  The  general  assessment,   paid  on a
semi-annual basis, is computed upon the  savings  institution's   total  assets,
including  consolidated  subsidiaries,  as   reported   in   the  Bank's  latest
quarterly thrift financial report.  The assessments paid by  the  Bank  for  the
fiscal year ended December 31, 1996 totaled $81,000.

         Branching.  OTS  regulations  permit nationwide  branching by federally
chartered savings  institutions to the extent  allowed by federal statute.  This
permits  federal  savings  institutions  to establish  interstate  networks  and
to  geographically  diversify  their  loan  portfolios  and  lines  of business.
The OTS authority preempts any state law purporting  to  regulate  branching  by
federal savings institutions.

         Transactions  with  Related Parties.  The Bank's authority to engage in
 transactions  with  related  parties or "affiliates"  (e.g..,  any company that
controls  or is under common control with an institution,  including the Company
and its  non-savings  institution  subsidiaries)  is limited by Sections 23A and
23B of the Federal Reserve Act ("FRA").  Section 23A limits the aggregate amount
of covered  transactions  with  any  individual  affiliate to 10% of the capital
and  surplus  of  the  savings  institution.  The  aggregate  amount of  covered
transactions with all affiliates is limited to 20% of the savings  institution's
capital  and  surplus.  Certain transactions  with  affiliates  are  required to
be secured by collateral in an amount and of a type  described  in  Section  23A
and  the purchase of low quality assets from affiliates is generally prohibited.
Section  23B  generally  provides  that  certain  transactions  with affiliates,
including loans and asset purchases,  must be on terms and under  circumstances,
including credit standards,  that are substantially  the same  or  at  least  as
favorable to the institution as those prevailing  at  the  time  for  comparable
transactions with non-affiliated  companies.  In addition,  savings institutions
are prohibited from lending to any affiliate that is engaged in activities  that
are not permissible for bank holding companies and no  savings  institution  may
purchase the securities of any affiliate other than a subsidiary.

         The Bank's authority to extend credit to executive officers,  directors
and 10% shareholders, ("insiders"), as well as entities such persons control, is
governed by Sections  22(g) and 22(h) of the FRA and  Regulation  O  thereunder.
Among other  things,  such loans are required to be made on terms  substantially
the same as those offered to  unaffiliated  individuals  and to not involve more
than the normal risk of repayment.  Recent legislation  created an exception for
loans  made  pursuant  to a  benefit  or  compensation  program  that is  widely
available to all employees of the  institution  and does not give  preference to
insiders over other employees. Regulation O also places individual and aggregate
limits on the amount of loans the Bank may

                                       34

<PAGE>

make to insiders  based,  in  part, on the  Bank's capital position and requires
certain board approval procedures to be followed.

         Enforcement.  Under the  FDI  Act,  the  OTS  has  primary  enforcement
responsibility over savings  institutions and has the authority to bring actions
against the  institution  and  all  institution-affiliated   parties,  including
stockholders,  and  any  attorneys,  appraisers and accountants who knowingly or
recklessly participate in wrongful  action  likely  to have an adverse effect on
an insured institution.  Formal enforcement action may range from  the  issuance
of a capital  directive or cease and desist order to removal of  officers and/or
directors  to  institution  of receivership,  conservatorship  or termination of
deposit  insurance.  Civil penalties  cover  a  wide  range of violations and an
amount to $25,000 per day, or even $1 million  per  day in especially  egregious
cases.  Under the FDI Act, the FDIC  has  the  authority  to  recommend  to  the
Director of the OTS enforcement action  to be taken with respect to a particular
savings  institution.  If action is not taken  by  the  Director,  the  FDIC has
authority to take such action under certain  circumstances.   Federal  law  also
establishes criminal penalties for certain violations.

         Standards for Safety and Soundness. The federal banking  agencies  have
adopted  Interagency Guidelines Prescribing  Standards  for Safety and Soundness
("Guidelines")   and  a  final  rule to implement safety and soundness standards
required under the FDI Act. The Guidelines  set  forth  the safety and soundness
standards that the federal banking agencies use to identify and address problems
at insured   depository   institutions   before  capital  becomes impaired.  The
standards set  forth in the Guidelines address internal controls and information
systems;  internal  audit  system;  credit  underwriting;   loan  documentation;
interest rate risk exposure; asset growth; and  compensation, fees and benefits.
If the appropriate  federal banking agency determines that an institution  fails
to meet any standard prescribed by the  Guidelines,  the agency may  require the
institution to submit to the agency an acceptable  plan  to  achieve  compliance
with the standard,  as required by  the  FDI  Act.   The  final rule establishes
deadlines for the submission and  review of such safety and soundness compliance
plans when such plans are required.

Federal Reserve System

         The Federal Reserve Board regulations require  savings  institutions to
maintain  non-interest  earning  reserves  against  their  transaction  accounts
(primarily checking  accounts).   During  fiscal year 1996, the Federal  Reserve
Board  regulations  generally   require  that  reserves  be  maintained  against
aggregate   transaction  accounts  as follows:  for accounts  aggregating  $52.0
million or less  (subject  to  adjustment  by  the  Federal  Reserve  Board) the
reserve  requirement  is 3%; and for accounts greater  than  $52.0 million,  the
reserve  requirement  is  $1.6  million  plus  10% (subject to adjustment by the
Federal Reserve  Board  between  8%  and 14%)  against  that  portion  of  total
transaction  accounts in excess of $52.0  million.  The  first $4.3  million  of
otherwise reservable balances  (subject to adjustments by  the  Federal  Reserve
Board) are exempted from the reserve  requirements.  The Bank is  in  compliance
with the foregoing  requirements.  The balances  maintained to meet the  reserve
requirements  imposed  by  the  Federal  Reserve  Board  may  be used to satisfy
liquidity requirements imposed by the OTS.

                                       35

<PAGE>


                           FEDERAL AND STATE TAXATION

Federal Taxation

         General. The Bank and the Company report their income on a consolidated
basis  using the  accrual  method of  accounting  and will be subject to federal
income taxation in the same manner as other  corporations  with some exceptions,
including  particularly  the Bank's reserve for bad debts discussed  below.  The
following  discussion  of tax matters is intended only as a summary and does not
purport to be a  comprehensive  description  of the tax rules  applicable to the
Bank or the  Company.  The Bank has not been  audited by the IRS during the last
five years.  For its 1996 taxable year, the Bank is subject to a maximum federal
income tax rate of 34%.

         Bad Debt  Reserve.  For fiscal  years  beginning  prior to December 31,
1995, thrift  institutions which qualified under certain  definitional tests and
other  conditions  of the  Internal  Revenue  Code of  1986  (the  "Code")  were
permitted to use certain favorable provisions to calculate their deductions from
taxable income for annual  additions to their bad debt reserve.  A reserve could
be  established  for bad debts on  qualifying  real  property  loans  (generally
secured by interests in real property  improved or to be improved) under (i) the
Percentage of Taxable  Income  Method (the "PTI Method") or (ii) the  Experience
Method.  The reserve for  nonqualifying  loans was computed using the Experience
Method.

         The Small Business Job  Protection Act of 1996 (the "1996 Act"),  which
was enacted on August 20,  1996,  requires  savings  institutions  to  recapture
(i.e.,  take  into  income)  certain  portions  of  their  accumulated  bad debt
reserves.  The 1996 Act repeals the reserve  method of accounting  for bad debts
effective for tax years beginning after 1995. Thrift  institutions that would be
treated as small banks are allowed to utilize the Experience  Method  applicable
to such institutions,  while thrift institutions that are treated as large banks
(those generally  exceeding $500 million in assets) are required to use only the
specific charge-off method. Thus, the PTI Method of accounting for bad debts  is
no longer  available for any financial institution.

         A thrift  institution  required  to  change  its  method  of  computing
reserves  for bad  debts  will  treat  such  change  as a change  in  method  of
accounting,  initiated by the taxpayer, and having been made with the consent of
the IRS.  Any Section 481 (a)  adjustment  required to be taken into income with
respect to such  change  generally  will be taken  into  income  ratably  over a
six-taxable  year period,  beginning with the first taxable year beginning after
1995, subject to the residential loan requirement.

         Under  the  residential  loan  requirement  provision,   the  recapture
required by the 1996 Act will be suspended  for each of two  successive  taxable
years,  beginning  with the  Bank's  current  taxable  year,  in which  the Bank
originates a minimum of certain  residential loans based upon the average of the
principal  amounts of such loans made by the Bank during its six  taxable  years
preceding its current taxable year.

         Under the 1996 Act, for its current and future taxable years,  the Bank
is permitted to make  additions to its tax bad debt reserves.  In addition,  the
Bank is required to  recapture  (i. e., take into income) over a six year period
the excess of the balance of its tax bad debt  reserves as of December  31, 1995
over the balance of such reserves as of December 31, 1987.

         Distributions.  Under the 1996  Act,  if the Bank  makes  "non-dividend
distributions"  to the Company,  such  distributions  will be considered to have
been made from the Bank's  unrecaptured  tax bad debt  reserves  (including  the
balance of its reserves as of December 31, 1987) to the extent thereof, and then
from the Bank's supplemental reserve for losses on loans, to the extent thereof,
and an amount based on the amount  distributed  (but not in excess of the amount
of  such  reserves)  will  be  included  in  the  Bank's  income.   Non-dividend
distributions  include  distributions  in  excess  of  the  Bank's  current  and
accumulated earnings and profits, as calculated for federal income tax purposes,
distributions in redemption of stock,  and  distributions in partial or complete
liquidation.  Dividends paid out of the Bank's  current or accumulated  earnings
and profits will not be so included in the Bank's income.

                                       36

<PAGE>


         The amount of additional taxable income triggered by an non-dividend is
an amount that, when reduced by the tax attributable to the income,  is equal to
the  amount  of  the  distribution.  Thus,  if the  Bank  makes  a  non-dividend
distribution to the Company,  approximately one and one-half times the amount of
such  distribution  (but not in excess of the amount of such reserves)  would be
includable  in income for federal  income tax  purposes,  assuming a 35% federal
corporate income tax rate. The Bank does not intend to pay  dividends that would
result in a recapture of any portion its bad debt reserves.

         SAIF Recapitalization  Assessment. The Funds Act levied a 65.7-cent fee
on every $100 of thrift deposits held on March 31, 1995. For financial statement
purposes,  this  assessment  was  reported as an expense  for the quarter  ended
September  30, 1996.  The Funds Act  includes a provision  which states that the
amount of any special  assessment paid to capitalize SAIF under this legislation
is deductible under Section 162 of the Code in the year of payment.

         Corporate  Alternative  Minimum Tax. The Internal Revenue Code of 1986,
as amended (the "Code")  imposes a tax on  alternative  minimum  taxable  income
("AMTI") at a rate of 20%.  The excess of the bad debt reserve  deduction  using
the  percentage of taxable income method over the deduction that would have been
allowable  under the  experience  method is  treated  as a  preference  item for
purposes of computing the AMTI.  Only 90% of AMTI can be offset by net operating
loss  carryovers of which the Bank  currently has none.  AMTI is increased by an
amount equal to 75% of the amount by which the Bank's adjusted  current earnings
exceeds its AMTI  (determined  without  regard to this  preference  and prior to
reduction for net operating  losses).  In addition,  for taxable years beginning
after December 31, 1986 and before January 1, 1996, an environmental tax of .12%
of the excess of AMTI (with certain  modifications) over $2.0 million is imposed
on corporations,  including the Company,  whether or not an Alternative  Minimum
Tax ("AMT") is paid.  The Bank does not expect to be subject to the AMT, but may
be subject to the environmental tax liability.

         Dividends Received Deduction and Other Matters. The Company may exclude
from its income 100% of dividends received from the Bank as a member of the same
affiliated group of corporations.  The corporate dividends received deduction is
generally 70% in the case of dividends  received from unaffiliated  corporations
with which the  Company  and the Bank will not file a  consolidated  tax return,
except  that if the  Company  or the Bank own  more  than 20% of the  stock of a
corporation  distributing  a dividend then 80% of any dividends  received may be
deducted.

                                       37

<PAGE>


State and Local Taxation

         State of California.  The California  franchise tax rate  applicable to
the Bank equals the franchise tax rate  applicable  to  corporations  generally,
plus an "in  lieu"  rate  approximately  equal to  personal  property  taxes and
business  license taxes paid by such  corporations  (but not  generally  paid by
banks or financial  corporations such as the Bank);  however, the total tax rate
cannot exceed 11.7%.  Under  California  regulations,  bad debt  deductions  are
available  in  computing  California  franchise  taxes using a three or six year
weighted average loss experience method. The Bank and its California  subsidiary
file California state franchise tax returns on a combined basis. The Company, as
a savings and loan holding  company  commercially  domiciled in  California,  is
treated as a financial corporation and subject to the general corporate tax rate
plus the "in lieu" rate as discussed previously for the Bank.

         Delaware Taxation.  As a Delaware holding company not earning income in
Delaware,  the Company is exempted  from  Delaware  corporate  income tax but is
required to file an annual  report with and pay an annual  franchise  tax to the
State of Delaware.

Additional Item.  Executive Officers of the Registrant

         The  following  table  sets forth  certain  information  regarding  the
executive officers of the Company who are not also directors:

               Name                  Age (1)       Position Held With Company
   ------------------------------   --------     -------------------------------

      Marshall G. Delk                 42         President and Chief
                                                  Operating Officer

      Deborah R. Chandler              42         Senior Vice President,
                                                  Chief Financial Officer
                                                  and Treasurer

      Carlene F. Anderson              44         Corporate Secretary

   (1) At December 31, 1996

                                       38

<PAGE>


Item 2.  Properties.

         The  Company  neither  owns or leases any real  property.  The  Company
reimburses  the Bank for  property  and  equipment  it  utilizes  per an expense
sharing agreement.

         The Company  conducts its  business  through an  administrative  office
located in Watsonville  and seven branch  offices,  one of which includes a real
estate  loan  center.  The Company  believes  that its  current  facilities  are
adequate to meet the present and immediately foreseeable needs of the Company.

<TABLE>
<CAPTION>
                                                           Original                           Net Book Value
                                                             Year                             of Property or
                                             Leased         Leased          Date of             Leasehold
                                               or             or             Lease           Improvements at
                Location                     Owned         Acquired        Expiration       December 31, 1996
- ----------------------------------------- -------------   -----------   -----------------   -------------------
<S> <C>
Administrative/Branch Office:

15 Brennan Street                           Owned         12-31-65                 N/A         $      22,252
Watsonville, California  95076

36 Brennan Street                           Owned         03-02-94                 N/A               395,959
Watsonville, California  95076

Branch Offices:

35 East Lake Avenue                         Owned         12-31-65                 N/A               340,280
Watsonville, California  95076

805 First Street                            Owned         12-01-76                 N/A               251,962
Gilroy, California  95020

1400 Munras Avenue                         Owned(1)       07-07-93            10-30-97               943,590
Monterey, California  93940

1890 North Main Street                      Owned         07-07-93                 N/A             1,172,005
Salinas, California  93906
(Real Estate Loan Center)(2)

1127 South Main Street                      Leased        08-08-93         07-31-98(3)                40,405
Salinas, California  93901

8071 San Miguel Canyon Road                 Leased        12-24-93         12-24-03(4)                83,742
Prunedale, California  93907

60 Bay Avenue                               Owned         12-10-96                 N/A             1,101,417
Capitola, California  95020
</TABLE>
- ---------------------------
(1) Majority owned, portion of property leased, with an option to purchase.
(2) The  Company's  real  estate loan center is located in the facilities of the
    branch.
(3) The  Company  has  options  to  extend  the lease term for three consecutive
    ten-year periods.
(4) The  Company  has  options  to  extend  the  lease  term for two consecutive
    five-year periods.

                                       39

<PAGE>

Item 3.  Legal Proceedings.

         The Company is not involved in any pending legal  proceeding other than
routine legal  proceedings  occurring in the ordinary  course of business.  Such
other routine legal  proceedings  in the aggregate are believed by management to
be immaterial to the Company's financial condition or results of operations.


Item 4.  Submission of Matters to a Vote of Security Holders.

         None.

                                    PART II

Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters.

         The  Common   Stock  of   Monterey   Bay   Bancorp,   Inc.   is  traded
over-the-counter  on the Nasdaq Stock Market under the symbol  "MBBC." The stock
began trading on February 15, 1995. As of March 27, 1997,  there were  3,593,750
shares  outstanding of the Company's common stock. As of December 31, 1996 there
were 337  stockholders  of  record.  This  number  does not  include  persons or
entities who hold their stock in nominee or "street" name.

         Information  regarding  quarterly  prices for the Company's stock is as
follows:

          Quarter Ended                  Low Bid                 High Bid
          -------------                  -------                 --------
          December 31, 1996              $13 3/8                 $15 7/8
          September 30, 1996             $11 3/8                 $13 5/8
          June 30, 1996                  $11 3/4                 $12 3/4
          March 31, 1996                 $11                     $12 3/4
          December 31, 1995              $11 1/2                 $13
          September 30, 1995             $ 9 7/8                 $13 1/8
          June 30, 1995                  $ 9                     $10 3/4
          March 31, 1995                 $ 8 3/4                 $ 9 1/2

         In the future,  the Board of Directors  may consider a policy of paying
dividends  on the  Common  Stock.  Declarations  of  dividends  by the  Board of
Directors,  if any, will depend upon a number of factors,  including  investment
opportunities  available  to  the  Company,  capital  requirements,   regulatory
limitations,  the Company's  financial  condition,  results of  operations,  tax
considerations,  and general  economic  conditions.  No assurances can be given,
however,  that any dividends will be paid or, if commenced,  will continue to be
paid.

Item 6.  Selected Financial Data.

         Selected consolidated  financial data for the five years ended December
31, 1996,  consisting of data  captioned  "Selected  Consolidated  Financial and
Other  Data" on page two of the  Company's  1996 Annual  Report to  Stockholders
filed as an exhibit hereto is incorporated herein by reference.

Item 7.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations.

         "Management's  Discussion  and  Analysis  of  Financial  Condition  and
Results  Operations"  on pages 4 to 17 of the  Company's  1996 Annual  Report to
Stockholders filed as an exhibit hereto is incorporated herein by reference.

                                       40

<PAGE>

Item 8.  Financial Statements and Supplementary Data.

         The Consolidated  Statements of Condition of Monterey Bay Bancorp, Inc.
and  Subsidiary  as of December  31, 1996 and 1995 and the related  Consolidated
Statements of Income,  Stockholders' Equity and Cash Flows for each of the years
in the  three-year  period ended  December 31, 1996,  together  with the related
notes and the report of Deloitte and Touche LLP, independent  auditors, on pages
18 to 58 of the Company's 1996 Annual Report to Stockholders filed as an exhibit
hereto, are incorporated herein by reference.

Item 9. Changes  in  and  Disagreements  with  Accountants  on  Accounting   and
        Financial Disclosure.

         None.

                                    PART III

Item 10.  Directors and Executive Officers of the Registrant.

         The  information  relating to Directors and  Executive  Officers of the
Registrant  is  incorporated  herein  by  reference  to the  Registrant's  Proxy
Statement  for the  Annual  Meeting of  Stockholders  to be held on May 2, 1997,
which will be filed no later than 120 days  following  the  Registrant's  Fiscal
Year end.  Information  concerning  executive  officers who are not directors is
contained in Part I of this report in reliance on Instruction G of Form 10-K.

Item 11.  Executive Compensation.

         The  information  relating to director and  executive  compensation  is
incorporated  herein by reference to the  Registrant's  Proxy  Statement for the
Annual  Meeting  of  Stockholders  to be  held  on May 2,  1997,  excluding  the
Compensation   Committee   Report  on  Executive   Compensation  and  the  Stock
Performance  Graph , which  will be filed no later than 120 days  following  the
Registrant's Fiscal Year end.

Item 12.  Security Ownership of Certain Beneficial Owners and Management.

         The  information  relating to director and  executive  compensation  is
incorporated  herein by reference to the  Registrant's  Proxy  Statement for the
Annual Meeting of Stockholders to be held on May 2, 1997, which will be filed no
later than 120 days following the Registrant's Fiscal Year end.

Item 13.  Certain Relationships and Related Transactions.

         The  information  relating to director and  executive  compensation  is
incorporated  herein by reference to the  Registrant's  Proxy  Statement for the
Annual Meeting of Stockholders to be held on May 2, 1997, which will be filed no
later than 120 days following the Registrant's Fiscal Year end.

                                       41

<PAGE>

                                    PART IV

Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K.

(a)(1)   Financial Statements

         The following  consolidated financial statements of the registrants and
its  subsidiaries  are filed as a part of this document  under Item 8. Financial
Statements and Supplementary Data.

                  Consolidated Statements of Financial Condition at December 31,
                   1996 and 1995.
                  Consolidated Statements of Operations for each of the years in
                   the three-year period ended December 31, 1996.
                  Consolidated Statements of Changes in Stockholders' Equity for
                    each of the years in the  three-year  period ended  December
                    31, 1996.
                  Consolidated Statements of Cash Flows for each of the years in
                    the three-year period ended December 31, 1996.
                  Notes to Consolidated Financial Statements.
                  Independent Auditors' Report.

(a)(2)   Financial Statement Schedules

         All  schedules  are  omitted  because  they are not required or are not
applicable or the required  information is  shown in the consolidated  financial
statements or notes thereto.

(a)(3)   Exhibits

         (a)      The following exhibits are filed as part of this report:

          3.1     Certificates of Incorporation of Monterey Bay Bancorp, Inc.*
          3.2     Bylaws of Monterey Bay Bancorp, Inc.*
          4.0     Stock Certificate of Monterey Bay Bancorp, Inc.*
         10.1     Form  of  Employment  Agreement  between  Watsonville  Federal
                  Savings and Loan Association and certain executive officers*
         10.2     Form of Employment  Agreement  between  Monterey  Bay Bancorp,
                  Inc. and certain executive  officers*
         10.3     Form of  Change  in  Control  Agreement  between   Watsonville
                  Federal  Savings  and  Loan  Association and certain executive
                  officers*
         10.4     Form  of  Change  in  Control  Agreement  between Monterey Bay
                  Bancorp, Inc. and certain executive officers*
         10.5     Form of Watsonville Federal Savings  and  Loan  Association of
                  Employee Severance Compensation Plan*
         10.6     Watsonville  Federal Savings 401(k) Plan*
         10.7     Watsonville   Federal   Savings  and   Loan  Association  1995
                  Retirement Plan for Executive Officers and Directors*
         10.8     Form of Watsonville  Federal  Savings and   Loan   Association
                  Performance Equity Program for Executives**
         10.9     Form  of  Watsonville  Federal  Savings and  Loan  Association
                  Recognition and Retention  Plan for  Outside  Directors**
         10.10    Form   of   Monterey  Bay    Bancorp,  Inc.   1995   Incentive
                  Stock Option Plan**
         10.11    Form of Monterey Bay Bancorp, Inc.  1995 Stock Option Plan for
                  Outside  Directors**
         11       Computation of Per Share Earnings
         21       Subsidiary information  is  incorporated herein  by  reference
                  to "Part I - Subsidiaries."

                                       42

<PAGE>

         23       Consent of Deloitte & Touche LLP
         27       Financial Data Schedule

         (b)      Report on Form 8-K
                    The  Registrant  did not file any reports on Form 8-K during
                    the last quarter of the fiscal year ended December 31, 1996.

*   Incorporated herein by reference  from  the  Exhibits  to  the  Registration
    Statement on Form S-1, as amended, filed on September 21, 1994, Registration
    No. 33-84272.
**  Incorporated  herein  by  reference  from the Proxy Statement for the Annual
    Meeting of Stockholders' filed on July 26, 1995.

                                       43

<PAGE>


Exhibit  No.  11.  Statement re: Computation of Per Share Earnings for the years
ended December 31, 1996 and 1995.(1)


                                                         1996           1995
                                                       ---------      ---------

     Net income                                       $  852,000     $  673,000
                                                      ==========     ==========

     Weighted average shares outstanding               3,331,870      3,565,197

     Common stock equivalents due to dilutive
        effect on stock options                         (208,389)      (274,432)
                                                      ----------     ----------

     Total weighted average common shares
        and equivalents outstanding                    3,123,481      3,290,765
                                                      ==========     ==========

     Primary earnings per share                       $     0.27     $     0.17
                                                      ==========     ==========

     Total weighted average common shares
        and equivalents outstanding                    3,123,481      3,290,765

     Additional  dilutive  shares using the end
        of period  market value versus the
        average market value when applying
        the treasury stock method(2)                         N/A            N/A

     Total weighted average common shares
        and equivalents outstanding for fully
        diluted computation                            3,123,481      3,290,765
                                                      ==========     ==========

     Fully diluted earnings per share                 $     0.27     $     0.17
                                                      ==========     ==========


(1) Net income per share is  meaningful  only for the years ended  December  31,
    1996 and 1995,  since the Company's common stock  was  issued  February  14,
    1995 in connection  with  the  Conversion  of  Monterey  Bay Bank  (formerly
    Watsonville Federal Savings and Loan Association) from mutual to stock form.
    Net income and common shares  outstanding  for the period from February  15,
    1995 to December 31, 1995 were used to compute net income per  share for the
    twelve months ended December 31, 1995.

(2)  Fully  dilutive  earnings  per  share do not  result in  dilution  of three
     percent or more or are  anti-dilutive  and are,  therefore,  not separately
     presented in the consolidated statements of operations.

                                       44

<PAGE>


                                   SIGNATURES

         Pursuant  to  the  requirements  of  Section  13  of   the   Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                          MONTEREY BAY BANCORP, INC.



Date:___________________                  By:_______________________________
                                             Marshall G. Delk, President and
                                             Chief Operating Officer


         Pursuant  to  the  requirements  of the  Securities and Exchange Act of
1934,  this report has been signed by the following  persons  in  the capacities
and on the dates indicated.

<TABLE>
<CAPTION>

Name                         Title                                        Date
- ----                         -----                                        ----
<S> <C>
                             President and Chief Operating Officer        ____________,1997
- ------------------------     (principal executive officer)
Marshall G. Delk

                             Senior Vice President,                       ____________,1997
- ------------------------     Chief Financial Officer and Treasurer
Deborah R. Chandler          (principal accounting officer)

                             Chairman of the Board of Directors and       ____________,1997
- ------------------------     Chief Executive Officer
Eugene R. Friend


                             Director                                     ____________,1997
- ------------------------
P. W. Bachan


                             Director                                     ____________,1997
- ------------------------
Edward K. Banks


                             Director                                     ____________,1997
- ------------------------
Steven Franich


                             Director                                     ____________,1997
- ------------------------
Donald K. Henrichsen


                                       45

<PAGE>



                             Director                                     ____________,1997
- ------------------------
Gary L. Manfre


                             Director                                     ____________,1997
- ------------------------
William S. Meidl


                             Director                                     ____________,1997
- ------------------------
Louis Resetar, Jr.


                             Director                                     ____________,1997
- ------------------------
McKenzie Moss
</TABLE>

                                       47

<PAGE>



                                   SIGNATURES

        Pursuant  to  the  requirements  of  Section  13   of   the   Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                        MONTEREY BAY BANCORP, INC.


                                        By: /s/ Marshall G. Delk
                                           _________________________
                                           Marshall G. Delk
DATED:                                     President and Chief Operating Officer
       _______________________

        Pursuant to  the  requirements  of  the  Securities  and Exchange Act of
1934,  this report has been signed by the following  persons  in  the capacities
and on the dates indicated.

<TABLE>
<CAPTION>

         Name                             Title                                               Date
         ----                             -----                                               ----
<S> <C>
/s/ Marshall G. Delk                      President and Chief Operating                                               , 1997
- ------------------------------------      Officer                                    ---------------------------------
Marshall G. Delk                          (principal executive officer)


/s/ Deborah R. Chandler                   Senior Vice President, Chief                                   , 1997
- ---------------------------------         Financial Officer and Treasurer           ---------------------
Deborah R. Chandler                       (principal accounting officer)


/s/ Eugene R. Friend                      Chairman of the Board                                          , 1997
- ---------------------------------         of Directors and Chief
Eugene R. Friend                          Executive Officer


/s/ P.W. Bachan                           Director                                                       , 1997
- ---------------------------------
P.W. Bachan

/s/ Edward K. Banks                       Director                                                       , 1997
- ---------------------------------
Edward K. Banks

/s/ Steven Franich                        Director                                                       , 1997
- ---------------------------------
Steven Franich

/s/ Donald K. Henrichsen                  Director                                                       , 1997
- ---------------------------------
Donald K. Henrichsen



/s/ Gary L. Manfre                        Director                                                       , 1997
- ---------------------------------
Gary L. Manfre


/s/ William S. Meidl                      Director                                                       , 1997
- ---------------------------------
William S. Meidl


/s/ Louis Resetar, Jr.                    Director                                                       , 1997
- ---------------------------------
Louis Resetar, Jr.


/s/ McKenzie Moss                         Director                                                       , 1997
- ---------------------------------
McKenzie Moss


</TABLE>


                                                                      Exhibit 13


SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

The selected consolidated financial and other data set forth below is derived in
part from, and should be read in conjunction  with, the  Consolidated  Financial
Statements and Related Notes of the Company (dollars in thousands).

<TABLE>
<CAPTION>
                                                                     At December 31,
                                          ------------------------------------------------------------------------
                                             1996            1995            1994          1993          1992
                                          ------------   --------------  -------------  ------------  -----------
<S> <C>
Selected Financial Condition Data:
Total assets..........................     $425,762         $329,768       $298,278      $252,389     $161,240
Loans receivable held for sale........          130               92         16,082        58,875            -
Investment securities available
    for sale(1).......................       49,955           30,990         19,703         8,235
Investment securities held to
    maturity(1).......................          404              790            395             -        9,506
Mortgage backed securities available
    for sale(1).......................      116,610           52,417         13,523        32,218        3,624
Mortgage backed securities held to
    maturity(1).......................          173              205            160           177       43,495
Loans receivable held for
    investment, net(2)................      233,208          228,387        227,423       132,703       93,545
Deposits..............................      318,145          215,284        214,310       218,342      130,500
FHLB advances.........................       46,807           46,520         59,782        10,000       10,000
Securities sold under agreements to
repurchase............................       13,000           17,361              -             -            -
Equity, substantially restricted......       45,759           47,604         23,249        23,073       20,197
Nonperforming assets..................        1,393            1,545            711             1          644
</TABLE>

<TABLE>
<CAPTION>
                                                            For the Year Ended December 31,
                                         ------------------------------------------------------------------------
                                            1996             1995            1994           1993         1992
                                         -----------     -------------   -------------   ------------ -----------
<S> <C>
Selected Operating Data:
Interest income.......................    $23,986           $22,544         $17,727        $16,048     $13,530
Interest expense......................     14,333            14,227           9,841          8,253       6,607
                                          -------           -------         -------        -------     -------
Net interest income before provision
for loan losses.......................      9,653             8,317           7,886          7,795       6,923
Provision (credit) for loan losses....         28               663             421            220          (2)
                                          -------           -------         -------        -------     -------
Net interest income after provision
(credit) for loan losses..............      9,625             7,654           7,465          7,575       6,925
Non interest income...................        941               573           1,048          1,961         306
General and administrative expenses(3)      9,091             7,140           6,316          5,235       2,880
                                          -------           -------         -------        -------     -------
Income before income tax expense......      1,475             1,087           2,197          4,301       4,351
Income tax expense....................        623               414             949          1,786       1,844
                                          -------           -------         -------        -------     -------
Net income............................        852              $673         $ 1,248        $ 2,515     $ 2,507
                                          =======           =======         =======        =======     =======
Net income per share(4)...............    $   .27           $   .17             N/A            N/A         N/A
                                          =======           =======         =======        =======     =======
</TABLE>

- ------------------------------------
(1)    The Company has  historically  classified  its  investment  and  mortgage
       backed  securities  as "held to  maturity" or  "available  for sale." The
       Company  elected  early  adoption of Statement  of  Financial  Accounting
       Standards ("SFAS") No. 115,  "Accounting for Certain  Investments in Debt
       and Equity Securities," during the fiscal year ended December 31, 1993.
(2)    The,  allowance  for  estimated  loan losses at December 31, 1996,  1995,
       1994, 1993 and 1992 was  $1,311,000,  $1,362,000  $808,000,  $387,000,and
       $167,000, respectively.
(3)    General and  administrative  expenses for 1996  includes a  non-recurring
       special insurance premium assessment of $1.4 million.
(4)    Net  income per share is  meaningful  only for the  twelve  months  ended
       December 31, 1996 and 1995,  since the Company's  common stock was issued
       February 14, 1995 in connection  with the Conversion of Monterey Bay Bank
       (formerly  Watsonville  Federal Savings and Loan Association) from mutual
       to stock form.  Net income and common shares  outstanding  for the period
       from  February  15,  1995 to  December  31, 1995 were used to compute net
       income per share for the 12 months ended December 31, 1995.

                                       2

<PAGE>

<TABLE>
<CAPTION>
                                                                         At or For the Year Ended
                                                                               December 31,
                                                    --------------------------------------------------------------------
                                                        1996          1995          1994          1993         1992
                                                    ------------- ------------- ------------- ------------- ------------
<S> <C>
Selected Financial Ratios and Other Data(1):
Performance Ratios:
    Return on average assets......................        .26%          .21%          .45%         1.03%        1.58%
    Return on average equity......................       1.83%         1.49%         5.45%        11.47%       12.75%
    Average equity to average assets..............      13.98%        14.04%         8.33%         8.96%       12.41%
    Equity to total assets at end of period.......      10.75%        14.44%         7.79%         9.14%       12.53%
    Average interest rate spread(2)...............       2.39%         1.98%         2.73%         2.98%        3.86%
    Net interest margin(3)........................       3.00%         2.65%         2.96%         3.27%        4.43%
    Average interest earning assets to
       average interest bearing liabilities.......     113.76%       114.94%       107.40%       108.49%      113.45%
    General and administrative expenses to
       average assets.............................       2.74%         2.22%         2.23%         2.14%        1.82%
Regulatory Capital Ratios:
    Tangible capital..............................       8.28%        11.65%         7.74%         8.69%       12.53%
    Core capital..................................       8.36%        11.83%         8.03%         9.14%       12.53%
    Risk-based capital............................      19.22%        24.42%        15.50%        18.70%       23.37%
Asset Quality Ratios:
    Nonperforming loans as a percent of
       gross loans receivable(4)(5)...............        .59%         1.39%          .29%         NM(6)         .66%
    Nonperforming assets as a percent of
       total assets(5)............................        .33%          .97%          .24%         NM(6)         .40%
    Allowance for loan losses
         as a percent of gross loans receivable(4)        .56%          .59%          .33%          .20%         .17%
    Allowance for loan losses
         as a percent of nonperforming loans(5)...      94.10%        42.56%       113.64%         NM(6)       25.93%
Number of full-service customer
    facilities....................................           7             6             6             6            3
</TABLE>

- ---------------------------------------------------

(1)    Asset  Quality  Ratios and  Regulatory  Capital  Ratios are end of period
       ratios.  With the exception of end of period ratios, all ratios are based
       on average daily balances during the indicated periods and are annualized
       where appropriate.
(2)    The average  interest rate spread  represents the difference  between the
       weighted  average  yield on  interest  earning  assets  and the  weighted
       average cost of interest bearing liabilities.
(3)    The net interest  margin  represents net interest  income as a percent of
       average interest earning assets.
(4)    Gross loans receivable  includes loans receivable held for investment and
       loans held for sale, less undisbursed loan funds,  deferred loan fees and
       unamortized discounts/premiums.
(5)    Nonperforming assets consist of nonperforming loans (nonaccrual loans and
       restructured  loans not performing in accordance with their  restructured
       terms) and REO. REO consists of real estate acquired through  foreclosure
       and real estate  acquired by acceptance of a deed-in-lieu of foreclosure.
       The  Company  had  no  REO  or  nonperforming   restructured  loans,  and
       nonperforming  loans equaled  nonperforming  assets, at each of the dates
       presented above.
(6)    At December 31, 1993, the Company had $1,000 of  nonperforming  loans and
       no other nonperforming assets.  Accordingly,  referenced ratio data would
       not be meaningful.

                                       3


<PAGE>


                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General

         Monterey  Bay  Bancorp,  Inc.  ("the  Company")  completed  its initial
offering of common stock on February 14, 1995, in connection with the conversion
of Monterey Bay Bank (the "Bank"), formerly Watsonville Federal Savings and Loan
Association,  from the mutual to stock form of ownership.  The Company  utilized
approximately  50% of the  net  proceeds  to  acquire  all  of  the  issued  and
outstanding  stock of the Bank.  The Company is  headquartered  in  Watsonville,
California and its principal  business  currently  consists of the operations of
its  wholly-owned  subsidiary,  the Bank. The Company had no operations prior to
February 14, 1995, and accordingly, the results of operations prior to that date
reflect only those of the Bank and its subsidiary.

         The Company's  results of operations are dependent,  to a large extent,
on net  interest  income,  which is the  difference  between  the  interest  and
dividend income it receives on its interest earning assets,  (principally  loans
and investment securities) and the interest expense, or the cost of funds of its
interest bearing liabilities (principally deposits and, to a lesser extent, FHLB
advances and reverse  repurchase  agreements).  The Company's  service  charges,
mortgage  loan  servicing  fees,  and  commissions  from the  sale of  insurance
products  and  investments   through  its  wholly  owned  subsidiary  also  have
significant  effects on the  Company's  results  of  operations.  The  Company's
general and administrative  expenses consist primarily of employee compensation,
occupancy expenses, federal deposit insurance premiums, data processing fees and
other  operating  expenses.   The  Company's  results  of  operations  are  also
significantly   affected  by  general   economic  and  competitive   conditions,
particularly  changes in market interest rates,  government policies and actions
of  regulatory  agencies.  The Company  exceeded all of its  regulatory  capital
requirements at December 31, 1996.

Interest Rate Risk

         The objective of the Company's asset/liability management activities is
to improve  earnings by adjusting the type and mix of assets and  liabilities to
effectively address changing conditions and risks. Through overall management of
its  balance  sheet and by  controlling  various  risks,  the  Company  seeks to
optimize  its  financial  returns  within safe and sound  parameters.  Financial
institutions   are   subject  to   interest   rate  risk  to  the  degree   that
interest-bearing  liabilities  reprice  or  mature on a  different  basis and at
different times than interest-earning assets.

         The principal  objective of the Company's interest rate risk management
function is to evaluate the interest rate risk included in certain balance sheet
accounts,  determine the level of risk appropriate given the Company's  business
focus, operating environment, capital and liquidity requirements and performance
objectives, establish prudent asset concentration guidelines and manage the risk
consistent  with Board  approved  guidelines.  The Company's  interest rate risk
policies  are  established  and  monitored  by  its  Asset/Liability   committee
("ALCO").  The ALCO reviews the sensitivity of the Company's net interest income
and market  value of equity to  interest  rate  changes.  The  objective  of the
Company's  ALCO  activities  is to improve  earnings by  adjusting  the types of
assets and liabilities to effectively address changing conditions and risks. The
ALCO seeks to reduce the  vulnerability of its operations to changes in interest
rates and to manage the ratio of interest rate sensitive assets to interest rate
sensitive  liabilities within specified  maturities or repricing dates. The ALCO
closely  monitors its interest rate risk as such risk relates to its operational
strategies and reports on these matters to the Board of Directors. The extent of
the movement of interest rates,  higher or lower,  is an uncertainty  that could
have a negative impact on the earnings of the Company.

                                       4

<PAGE>

         To measure the Company's  interest rate  sensitivity,  a cumulative gap
measure can be used to assess the impact of potential  changes in interest rates
on the net interest  income.  The repricing gap  represents  the net position of
assets and  liabilities  subject to repricing in specified time periods.  Assets
and liabilities are categorized  according to the expected repricing time frames
based on management's judgment.

         The following  table sets forth the amounts of interest  earning assets
and  interest  bearing  liabilities  outstanding  at December 31, 1996 which are
anticipated by the Company, based upon certain assumptions, to reprice or mature
in each of the future time periods shown.  Except as stated below, the amount of
assets and liabilities  shown which reprice or mature during a particular period
were determined in accordance with the earlier of term to repricing or the terms
of the asset or  liability.  It is intended to provide an  approximation  of the
projected  repricing of assets and liabilities at December 31, 1996 on the basis
of contractual maturities,  adjusted for anticipated prepayments,  and scheduled
rate  adjustments  within a  three-month  period and  subsequent  selected  time
intervals.  The loan amounts in the table reflect principal balances expected to
be  redeployed  and/or  repriced  as a result of  contractual  amortization  and
anticipated  early payoffs of adjustable rate loans and fixed rate loans, and as
a result of contractual  rate adjustments on adjustable rate loans. For loans on
residential properties, adjustable rate loans and fixed rate loans are projected
to prepay at rates  between 6% and 15% annually.  Passbook  amounts in the table
reflect an assumed run-off of 25% in the first year and 25% annually thereafter.
Money market  accounts  reflect an assumed  run-off of 70% in the first year and
30% thereafter.  The Company's interest bearing checking accounts are subject to
immediate withdrawal ($13.9 million) and are assumed to reprice within the first
three  months.  Based  upon the  assumptions  used in the  following  table,  at
December 31, 1996, the Company's total interest bearing liabilities  maturing or
repricing  within  one year  exceeded  its total  net  interest  earning  assets
maturing or repricing in the same time by $81.2 million, representing a one year
cumulative  "gap" ratio,  as defined  below,  as a percentage of total assets of
negative 19.06%. As a result, the Company is vulnerable to increases in interest
rates.

                                       5

<PAGE>


<TABLE>
<CAPTION>
                                                                        At December 31, 1996
                                  -------------------------------------------------------------------------------------------------
                                              More than 3 More than 6 More than 1  More than 3  More than 5     Non-
                                    3 Months   Months to   Months to    Year to     Years to     Years to   Interest
                                    or Less     6 Months     1 Year     3 Years      5 Years     10 Years    Bearing     Total
                                  -------------------------------------------------------------------------------------------------
                                                                       (Dollars in thousands)
<S> <C>
Interest earning assets (1):
   Federal funds sold and
     other short-term investments.. $  4,978    $      -    $      -    $      -     $      -     $      -    $        $   4,978
   Investment securities,
     net(2)(3)(5)..................   14,998       1,111       2,149       2,239       18,091       11,970         -      50,558
   Loans receivable(2)(4)(5).......   76,678      53,905       3,825      17,557       34,848       46,443         -     233,256
   Mortgage backed
     securities(2)(5)..............    8,193       8,192      16,386      67,453       16,559            -         -     116,783
   FHLB stock......................    5,040           -           -           -            -            -         -       5,040
                                    --------    --------    --------    --------     --------     --------    ------   ---------
      Total interest earning
        assets.....................  109,887      63,208      22,360      87,249       69,498       58,413         -     410,615
   Allowance for loan losses.......     (431)       (303)        (21)        (99)        (196)        (261)        -      (1,311)
                                    --------    --------    --------    --------     --------     --------    ------   ---------
      Net interest earning
        assets.....................  109,456      62,905      22,338      87,151       69,302       58,152         -     409,304
   Non interest earning assets.....        -           -           -           -            -            -    16,458      16,458
                                    --------    --------    --------    --------     --------     --------    ------   ---------
          Total assets.............  109,456      62,905      22,338      87,151       69,302       58,152    16,458     425,762
                                    --------    --------    --------    --------     --------     --------    ------   ---------
Interest bearing liabilities:
   Money market deposits...........    6,568       6,568      13,137      11,260            -            -         -      37,534
   Passbook deposits...............      839         839       1,678       6,712        3,356            -         -      13,423
   Checking accounts...............    7,156           -           -           -            -            -     6,788      13,944
   Certificate accounts............   50,829      53,172      83,849      63,444        1,659          291         -     253,244
   FHLB advances...................   17,650      13,575       7,000       1,000            -        7,582         -      46,807
   Securities sold under
     agreements to repurchase......        -           -      13,000           -            -            -         -      13,000
                                    --------    --------    --------    --------     --------     --------    ------   ---------
   Total interest bearing
     liabilities...................   83,042      74,154     118,664      82,416        5,015        7,873     6,788     377,952
   Noninterest bearing
     liabilities...................        -           -           -           -            -            -     2,051       2,051
   Equity..........................        -           -           -           -            -                 45,759      45,759
                                    --------    --------    --------    --------     --------     --------    ------   ---------
         Total liabilities and
           equity..................   83,042      74,154     118,664      82,416        5,015        7,873    54,598     425,762
                                    --------    --------    --------    --------     --------     --------    ------   ---------
Interest sensitivity gap(6)........ $ 26,413    $(11,250)   $(96,325)   $  4,735     $ 64,287     $ 50,279
                                    ========    ========    ========    ========     ========     ========
Cumulative interest
  sensitivity gap.................. $ 26,413    $ 15,164    $(81,162)   $(76,427)    $(12,139)    $ 38,140
                                    ========    ========    ========    ========     ========     ========
Cumulative interest
  sensitivity gap as a percent of
  total assets.....................     6.20%       3.56%     (19.06%)    (17.95%)      (2.85%)       8.96%
                                    ========    ========    ========    ========     ========     ========
Cumulative net interest earning
  assets as a percent of
  cumulative interest bearing
  liabilities......................   131.81%     109.65%      70.58%      78.67%       96.66%      110.28%
                                    ========    ========    ========    ========     ========     ========
</TABLE>

- --------------------------------------------------------

(1)    Interest  earning assets are included in the period in which the balances
       are expected to be redeployed  and/or repriced as a result of anticipated
       early payoffs, scheduled rate adjustments, and contractual maturities.
(2)    Includes assets available for sale.
(3)    Includes  $199,000 of  certificates  of deposit with original  maturities
       greater than 90 days.
(4)    For  purposes of the gap  analysis,  mortgage and other loans are reduced
       for  loans  greater  than 90 days  past due but are not  reduced  for the
       allowance for loan losses.
(5)    Investments  and mortgage  backed  securities  are at fair market  value.
       Assets are reported net of unearned  (discount) premium and deferred loan
       fees.
(6)    Interest  sensitivity  gap  represents the  difference  between  interest
       earning assets and interest bearing liabilities.


                                       6

<PAGE>

         A cumulative gap measure alone cannot be used to evaluate interest rate
sensitivity because interest rate changes do not affect all categories of assets
and  liabilities   equally  or   simultaneously.   In  measuring  interest  rate
sensitivity, the Company also uses simulation modeling to estimate the potential
effects of movements in interest rates. Interest rate risk sensitivity estimated
by management, as measured by the change in the net portfolio value of equity as
a percentage  of the present  value of assets from an immediate  200 basis point
increase in interest  rates,  was 3.85% and 3.42% at December 31, 1996 and 1995,
respectively.

Analysis of Net Interest Income

         Net  interest  income  represents  the  difference  between  income  on
interest  earning  assets  and  expense on  interest  bearing  liabilities.  Net
interest  income also  depends  upon the  relative  amounts of interest  earning
assets and interest bearing  liabilities and the interest rate earned or paid on
them.

Average Balance Sheet

         The  following  table sets forth  certain  information  relating to the
Company for the fiscal years ended December 31, 1996,  1995 and 1994. The yields
and costs are  derived by dividing  income or expense by the average  balance of
assets or liabilities, respectively, for the periods shown. Average balances are
derived from average daily balances. The yields and costs include fees which are
considered adjustments to yields.

                                       7

<PAGE>

<TABLE>
<CAPTION>
                                                              Year Ended December 31,
                        -----------------------------------------------------------------------------------------------------
                                       1996                              1995                              1994
                        -----------------------------------------------------------------------------------------------------
                                                Average                           Average                           Average
                          Average                Yield/     Average                Yield/     Average               Yield/
                          Balance    Interest     Cost      Balance    Interest     Cost      Balance    Interest    Cost
                         ----------- ---------  --------- ------------ --------  --------- ------------ ---------  ---------
                                                                (Dollars in thousands)

<S> <C>
Assets:
  Interest earning
  assets:
    Federal funds sold
    and other
    short-term
    investments........  $  3,612     $            6.97%     $  4,299   $   276     6.43%    $  3,838    $   146      3.79%
    Investment                            252
    securities,
    net(1)(2)..........    37,593       2,314      6.15%       33,309     2,228     6.69%      20,614      1,257      6.10%
    Loans
    receivable(3)(6)(7)   231,530      18,015      7.78%      241,744    17,826     7.37%     221,307     14,998      6.76%
    Mortgage backed
    securities,
    net(1).............    45,635       3,224      7.06%       31,291     2,080     6.65%      18,887      1,205      6.38%
    FHLB stock.........     2,986                  6.08%        2,657               5.06%       2,386        121      5.40%
                         --------     -------                --------   -------              --------    -------
    Total interest
      earning assets...   321,356     $23,986      7.46%      313,300   $22,544     7.20%     267,032    $17,727      6.65%
    Non interest                      =======                           =======                          =======
    earning assets.....    10,849                               8,666                           7,768
                         --------                            --------                        --------

      Total assets.....  $332,205                            $321,966                        $274,800
                         ========                            ========                        ========

Liabilities and
Stockholders' Equity:
  Interest bearing
  liabilities:
    Money market
    deposits...........  $ 19,387     $   695      3.58%     $ 14,619   $   395     2.70%    $ 19,773    $   450      2.32%
    Passbook deposits..    13,381         254      1.90%       15,048       308     2.04%      18,341        402      2.23%
    Checking accounts..    13,485          78      0.58%       10,781       120      .80%      10,583        121       .89%
    Certificate
    accounts...........   177,964       9,922      5.58%      171,878     9,779     5.69%     161,403      6,981      4.40%
                         --------     -------                --------   -------              --------    -------
      Total savings
        accounts.......   224,217      10,949      4.88%      212,326    10,602     4.99%     210,100      7,954      3.85%
    FHLB advances......    43,619       2,509      5.75%       45,744     2,746     6.00%      38,532      1,887      4.58%
    Securities sold
      under agreements
      to repurchase....    14,644         875      5.98%       14,497       879     6.06%           -          -
                         --------     -------                --------   -------              --------    -------
    Total interest
      bearing
      liabilities......   282,480     $14,333      5.07%      272,567   $14,227     5.22%     248,632    $ 9,841      3.92%
                                      =======                           =======                          =======
  Non interest bearing
    liabilities........     3,284                               4,231                           3,268
                         --------                            --------                        --------
      Total liabilities   285,764                             276,798                         251,900
  Stockholders' equity.    46,441                              45,168                          22,900
                         --------                            --------                        --------

    Total liabilities
    and stockholders'
    equity.............  $332,205                            $321,966                        $274,800
                         ========                            ========                        ========
  Net interest rate
  spread(4)............                            2.39%                            1.98%                             2.73%
  Net interest
  margin(5)............                            3.00%                            2.65%                             2.96%
  Ratio of interest
  earning assets to
  interest bearing
  liabilities..........   113.76%                             114.94%                         107.40%
</TABLE>

- --------------------------------------------------

(1)    Includes related assets available for sale and unamortized  discounts and
       premiums.
(2)    Amount includes  certificates of deposit with original maturities greater
       than 90 days.
(3)    Amount is net of deferred loan fees,  loan discounts and premiums,  loans
       in process, and loan loss allowances, and includes loans held for sale.
(4)    Net interest rate spread  represents the difference  between the yield on
       average  interest earning assets and the cost of average interest bearing
       liabilities.
(5)    Net interest  margin  represents  net interest  income divided by average
       interest earning assets.
(6)    For purposes of these calculations, the nonaccruing loans receivable have
       been included in the average balances.
(7)    Loan fees recognized for the year ended December 31, 1996 were $217,000.


                                       8

<PAGE>

Rate/Volume Analysis

       The  following  table  presents  the extent to which  changes in interest
rates and changes in the volume of interest  earning assets and interest bearing
liabilities  have affected the Company's  interest  income and interest  expense
during the periods  indicated.  Information  is provided in each  category  with
respect to: (i)  changes  attributable  to changes in volume  (changes in volume
multiplied by prior rate); (ii) changes attributable to changes in rate (changes
in rate  multiplied  by prior  volume);  and (iii) the net  change.  The changes
attributable  to the  combined  impact  of volume  and rate have been  allocated
proportionately to the changes due to volume and the changes due to rate.


<TABLE>
<CAPTION>
                                                  Year Ended December 31, 1996         Year Ended December 31, 1995
                                                           Compared to                          Compared to
                                                  Year Ended December 31, 1995         Year Ended December 31, 1994
                                             ---------------------------------------- ---------------------------------
                                                   Increase (decrease) due to           Increase (decrease) due to
                                              Average                                  Average
                                              Volume            Rate           Net     Volume        Rate        Net
                                             -------------  ------------- ----------- ---------- ------------ ---------
<S> <C>
Interest earning assets:
  Federal funds sold and
  other short-term investments...............      ($41)           $17           ($24)      $27         $103       $130
  Investment securities, net (1)(2)..........       358           (272)            86       788          183        971
  Loans receivable, net(2)...................    (1,019)         1,208            189     1,425        1,403      2,828
  Mortgage backed securities, net(2).........       963            181          1,144       794           81        875
  FHLB stock.................................        19             28             47        38          (25)        13
                                                -------         ------         ------    ------       ------     ------
     Total interest earning assets...........       280          1,162          1,442     3,072        1,745      4,817
                                                -------         ------         ------    ------       ------     ------
Interest bearing liabilities:
  Money market deposits......................       150            150            300       (92)          37        (55)
  Passbook deposits..........................       (33)           (21)           (54)      (66)         (28)       (94)
  Checking accounts..........................        12            (54)           (42)        1           (2)        (1)
  Certificate accounts.......................       356           (213)           143       593        2,205      2,798
  FHLB advances..............................      (125)          (112)          (237)      343          516        859
  Securities sold under agreements to
  repurchase.................................         8            (12)            (4)      879            -        879
                                                -------         ------         ------    ------       ------     ------
     Total interest bearing liabilities......       368           (262)           106     1,658        2,728      4,386
                                                -------         ------         ------    ------       ------     ------
Net change in net interest income............      ($88)        $1,424         $1,336    $1,414        $(983)      $431
                                                =======         ======         ======    ======       ======     ======
</TABLE>

(1)    Includes certificates of deposit with original maturities greater than 90
       days.
(2)   Includes assets available for sale.

                                       9

<PAGE>

Comparison  of  Operating  Results  for the Years  Ended  December  31, 1996 and
December 31, 1995

General

         The Company recorded net income of $852,000 for the year ended December
31, 1996,  compared to $673,000 for the year ended  December 31, 1995. The fully
diluted  earnings  per  share for the year  ended  December  31,  1996 was $.27,
compared to $.17 per share for the year ended December 31, 1995. Included in net
income for the year  ended  December  31,  1996 was a  non-recurring  expense of
$1,387,000  ($815,000  net of  taxes)  resulting  from  the  federally  mandated
recapitalization of the Savings  Association  Insurance Fund (SAIF) on September
30, 1996. Excluding the non-recurring special insurance premium assessment,  net
income  would  have been  $1.7  million,  or $.53 per  share for the year  ended
December 31, 1996. The  improvement  in earnings,  exclusive of the special SAIF
insurance assessment,  was the result of higher net interest income, a reduction
in the provision for loan losses,  and increased  revenue from customer  service
charges and mortgage loan servicing  income in 1996,  partially offset by higher
noninterest  expenses.  Implementation  of the Company's  strategic  decision to
transition  from  a  traditional  savings  institution  to a  community  banking
orientation resulted in an increase in general and administrative expenses which
are expected to continue to increase as the Company expands its branch locations
and product  lines.  The  planned  benefits of this  transition,  increased  net
interest  margin and fee  income,  are  expected  to lag behind the  increase in
expenditures.  Increases in average yields earned on earning assets, in addition
to a decline in the  Company's  cost of deposits,  increased  the  Company's net
interest  margin to 3.00% for the year ended  December 31, 1996,  from 2.65% for
the year ended December 31, 1995.

         The  operating  results of the Company for the year ended  December 31,
1996 were  influenced  by the  December  1996  assumption  of $102.1  million of
deposit  liabilities  from  Fremont  Investment  and Loan  for an  approximately
equivalent amount of cash. No fixed assets were acquired in the transaction. The
cash was reinvested in various mortgage backed securities and other investments.
Also during the fourth  quarter of 1996,  the Company  purchased a former  First
Interstate Bank branch in Capitola, California, which began operations as a full
service bank branch on January 6, 1997.  The expansion  activity  resulted in an
increase in general and administrative  expenses for the year ended December 31,
1996.

Interest Income

         Interest  income for the year ended December 31, 1996 increased by $1.4
million,  or 6.4%, to $24.0 million compared to $22.6 million for the year ended
December 31, 1995.  Interest  income from loans,  which  accounted  for 75.1% of
total  interest  income for the year ended  December 31, 1996,  increased by $.2
million,  or 1.1%, due to an increase in the Company's weighted average yield on
loans  receivable  to 7.78% for the year ended  December 31,  1996,  compared to
7.37%  for the  previous  year,  partially  offset  by a  reduction  in  average
outstanding  loan balances  during the same period.  Interest income on mortgage
backed securities  totaled $3.2 million for the year ended December 31, 1996, an
increase of $1.1 million, or 55.0%. This increase was primarily  attributable to
a higher  average  outstanding  balance in 1996 and higher  effective  yields on
mortgage backed securities resulting from lower-than-projected prepayment speeds
on the underlying  mortgages during 1996.  Interest income from other investment
securities,  federal funds sold, and FHLB stock increased nominally for the year
ended  December 31, 1996,  due to a higher average volume in 1996 as compared to
1995.  Interest income on mortgage backed  securities and investment  securities
for the year ended  December  31,  1996 were  favorably  impacted  by the fourth
quarter,  1996  purchase of  securities  with cash  proceeds  from the  December
deposit assumption.

Interest Expense

         Interest  expense  for the year  ended  December  31,  1996  was  $14.3
million,  compared to $14.2 million for the year ended  December 31, 1995, a $.1
million or 0.8% increase.  This increase was due to a higher average  balance of
savings  deposits  in 1996,  partially  offset by lower  rates  paid on  deposit
accounts and borrowings.  As compared to 1995,  interest  expense on deposits in
1996  increased  $.5  million due to

                                       10

<PAGE>

higher average outstanding  balances and declined $.1 million due to lower rates
paid on deposit accounts.  The Company's cost of deposits declined to a weighted
average  rate of  4.88%  in 1996  from  4.99% in  1995.  The  Company's  cost of
certificate of deposit  accounts  declined 11 basis points to a weighted average
rate of 5.58% in 1996 from 5.69% in 1995,  due to the maturity  and renewal,  at
generally lower market rates, of a large portion of the Company's certificate of
deposit  accounts  outstanding  at December 31, 1995.  Interest  expense on FHLB
advances  and other  borrowings  declined  $.2  million,  or 6.7%,  due to lower
outstanding balances and reduced borrowing rates in 1996.

Provision for Loan Losses

         The Company establishes  provisions for loan losses,  which are charged
to  operations,  in order to maintain the  allowance  for loan losses at a level
which is  deemed  to be  appropriate  based  upon an  assessment  of prior  loss
experience,  the volume and type of lending presently  conducted by the Company,
industry standards,  past due loans, economic conditions in the Company's market
area generally and other factors related to the  collectibility of the Company's
loan  portfolio.  For the year ended  December 31, 1996,  the provision for loan
losses amounted to $28,000, a decrease of $635,000 compared to 1995. The decline
in the  provision  in 1996 was due to improved  credit  quality as  reflected in
lower levels of nonperforming and classified assets.  The Company  substantially
increased  the amount of its reserves in 1995 based upon an  evaluation  of loan
assets,  the  change  in the  composition  of the loan  portfolio  during  1995,
information  received  from the OTS  following  a  regulatory  examination,  and
management's  decision to significantly  increase the reserve against  potential
losses in a weak economic environment.  Nonperforming assets declined to .59% of
gross loans  receivable  at December 31, 1996  compared to 1.39% at December 31,
1995.

Noninterest Income

         Total noninterest  income increased by $368,000,  or 64.2%, to $941,000
for the year ended  December  31,  1996  compared  to 1995.  This  increase  was
primarily  attributable to increased mortgage  servicing income,  higher service
charge  income due to a larger  customer  base and  increased  number of deposit
accounts, and a net gain on sales of investment securities. These increases were
partially  offset by a decline in  commission  income from annuity  sales,  from
$464,000 in 1995 to $138,000 in 1996.  The Company has  implemented  a strategic
business  plan  intended  to  increase  1997  annuity  sales,  and has hired new
management  experienced in the brokerage  industry to oversee these  operations.
There can be no assurance, however, that such sales will increase as intended.

General and Administrative Expense

         Total  general and  administrative  expenses  were $9.1 million for the
year ended  December 31, 1996, an increase of  approximately  $2.0  million,  or
27.3%,  over the $7.1  million  recorded  for the year ended  December 31, 1995.
Included in general and administrative expense for 1996 was a non-recurring SAIF
special  insurance  premium  assessment of $1.4  million.  Excluding the special
assessment,  general and administrative expense would have been $7.7 million for
the  year  ended  December  31,  1996.  The  increases  in 1996  were  primarily
attributable  to higher  compensation  and employee  benefits,  data  processing
costs,  legal and  professional  fees, and costs  associated  with the Company's
expansion of its branch locations and product lines.

Income Tax Expense

         Total income tax expense was  $623,000 for the year ended  December 31,
1996 compared to $414,000 for the comparable  period in 1995. This represents an
increase of $209,000 or 50.5%.  The  increase was due to the increase in taxable
income in 1996 as compared to 1995.  The  effective  tax rate for the year ended
December 31, 1996 was 42.3%,  compared to 38.1% for the year ended  December 31,
1995.

                                       11

<PAGE>

Comparison of Financial Condition at December 31, 1996 and December 31, 1995

         Total  assets at  December  31, 1996 were  $425.8  million  compared to
$329.8  million at December 31, 1995, a $96.0 million or 29.1%  increase.  Asset
growth  reflected  the  Company's   assumption  of  $102.0  million  of  deposit
liabilities  from  Fremont  Investment  and Loan on  December  6, 1996,  and the
subsequent  reinvestment  of  the  related  cash  proceeds  into  the  Company's
available for sale securities portfolio. Securities available for sale increased
by $83.2 million to $166.6  million at December 31, 1996,  due to the investment
of the cash proceeds from the Fremont transaction, partially offset by the sale,
during  1996,  of $8.5  million  of  mortgage  backed  securities.  Total  loans
receivable  held for  investment  were  $233.2  million at  December  31,  1996,
compared  to $228.4  million at  December  31,  1995,  reflecting  increases  in
outstanding  balances of one-to  four-family loans and multi-family,  commercial
real estate,  and land and improvement  loans. Loans held for sale were $130,000
at December 31, 1996, compared to $92,000 at December 31, 1995.  Currently,  the
Company is selling  loans only on an  individual  basis to the Federal Home Loan
Mortgage Corporation.

         Total  liabilities at December 31, 1996 were $380.0 million compared to
$282.2 million at December 31, 1995, a $97.8  million,  or 34.7%  increase.  The
Company's  deposits  totaled  $318.1  million at December 31, 1996,  compared to
$215.3 million at December 31, 1995, an increase of $102.9 million primarily due
to the assumption of deposit liabilities in December,  1996. Borrowings declined
to $59.8 million at December 31, 1996, from $63.9 million at December 31, 1995.

         At December 31, 1996, stockholders' equity was $45.8 million,  compared
to $47.6 million at December 31, 1995. Equity was reduced by $1.8 million during
1996,  primarily due to repurchases of the Company's  outstanding  common stock.
During the third  quarter of 1996,  the Company paid a cash dividend of $.05 per
share  on  its  outstanding  common  stock,  reducing  stockholders'  equity  by
$165,000.  Unrealized  losses on  securities  available for sale at December 31,
1996,  compared to unrealized gains at December 31, 1995, resulted in a decrease
of $.6 million in equity.

Comparison  of  Operating  Results  for the Years  Ended  December  31, 1995 and
December 31, 1994

General

         Net  income  for the year  ended  December  31,  1995 was  $673,000,  a
reduction of $575,000,  or 46.1%, from the $1,248,000 in net income for the year
ended  December 31, 1994.  The operating  results of the Company during the year
ended  December  31, 1995 were  impacted by  substantial  earning  asset  growth
resulting from the Conversion, a significant increase in the cost of deposits, a
reduction in noninterest income due to net losses on the sales of securities and
lower   mortgage  loan   servicing   fees,   and  an  increase  in  general  and
administrative  expenses  primarily due to the costs of becoming a publicly-held
entity,  increases in occupancy and computer expenses, and increases in employee
compensation. In addition, the Company added substantially to loan loss reserves
during 1995. Increases in the Company's cost of deposits,  from 3.85% in 1994 to
4.99% in 1995, reduced the Company's net interest margin from 2.96% for the year
ended December 31, 1994 to 2.65% for the year ended December 31, 1995.

         The operating  results of the Company  during the years ended  December
31, 1995 and 1994 were also influenced by the February 1993 acquisition of three
branches  from the RTC.  The  acquisition  was  comprised  of deposits  totaling
approximately $95.3 million and an approximately  equivalent amount of cash. The
cash was reinvested in various mortgage backed securities and other investments.
The addition of the three  branches  also  significantly  increased  general and
administrative expenses for the years ended December 31, 1995 and 1994.

                                       12

<PAGE>

Interest Income

         Interest  income for the year ended December 31, 1995 increased by $4.8
million, or 27.1%, to $22.5 million compared to $17.7 million for the year ended
December 31, 1994.  Interest  income from loans,  which  accounted  for 79.1% of
total interest  income for the year ended  December 31, 1995,  increased by $2.8
million,  or 18.9%,  due to a $20.4  million,  or 9.2%,  increase in the average
balance  of  loans  and the  upward  repricing  of a  portion  of the  Company's
adjustable  rate mortgage loans during 1995.  Interest income on mortgage backed
securities  totaled  $2.1  million  for the year ended  December  31,  1995,  an
increase of $875,000, or 72.6%. This increase was primarily  attributable to the
sale of approximately $13.7 million of low-yielding  mortgage backed securities,
followed  by  purchases  of $43.1  million of higher  yielding  mortgage  backed
securities  during  1995.  Interest  income  from other  investment  securities,
federal funds sold, and FHLB stock increased by $1.1 million,  or 73.1%,  due to
volume and rate increases during 1995.

Interest Expense

         Interest expense for the year ended December 31, 1995 was $14.2 million
compared to $9.8 million for the year ended December 31, 1994, a $4.4 million or
44.6% increase.  This increase was due to higher rates paid on deposit  accounts
and an increase  in FHLB  advances  and other  borrowings.  Interest  expense on
deposits increased $2.6 million,  or 33.3%, during 1995 due to higher rates paid
on  certificate  of deposit  accounts.  The Company's  cost of deposits rose 114
basis points to a weighted average rate of 4.99% in 1995 from 3.85% in 1994. The
Company's cost of certificate of deposit accounts  increased 129 basis points to
a weighted  average rate of 5.69% in 1995 from 4.40% in 1994. As market interest
rates  stabilized  and declined  slightly  during 1995 following a year of rapid
increases, the Company's average cost of deposits continued to rise as long-term
certificate of deposit accounts, opened during a period of lower market interest
rates,  matured  and were  renewed  at higher  rates.  Interest  expense on FHLB
advances and other borrowings  increased $1.7 million, or 92.1%. Of that amount,
$1.2 million was due to increases in borrowings to fund the purchase of mortgage
backed  securities.  The  remainder  of the  increase was due to higher rates on
borrowings in 1995.

Provision for Loan Losses

         For the year ended  December 31, 1995,  the  provision  for loan losses
amounted to $663,000,  an increase of $242,000 over 1994. The Company  increased
the amount of its  reserves  in 1995 based upon an  evaluation  of loan  assets,
including  a review of  mortgage  loans  which are paid  current  but upon which
property taxes are delinquent greater than two years. The increased provision in
1995  also  reflected,  in  part,  the  change  in the  composition  of the loan
portfolio  for the year  ended  December  31,  1995  compared  to the year ended
December  31, 1994,  information  received  from the OTS  following a regulatory
examination,  and  management's  decision to  continue  to increase  the reserve
against  potential  losses  in a  weak  economic  environment.  Loans  held  for
investment at December 31, 1995 totaled $228.4 million,  approximately unchanged
from $227.4  million at December 31,  1994.  Nonperforming  assets  increased to
1.39% of gross  loans  receivable  at  December  31,  1995  compared  to .29% at
December  31, 1994,  partially  due to the  decision of  management  to place on
nonaccrual status $1.7 million of loans which were performing in accordance with
their  contractual  terms  but  were  identified  as  having   significant  risk
characteristics.

Noninterest Income

         Total noninterest income decreased $475,000,  or 45.3%, to $573,000 for
the year ended  December 31, 1995 compared to 1994.  This decrease was primarily
attributable  to  losses  of  $250,000  from the  sale of  mortgage  backed  and
investment  securities  during 1995, the proceeds of which were used to purchase
higher yielding mortgage backed  securities.  Mortgage loan servicing fee income
declined in 1995, due to

                                       13

<PAGE>

the  negative  impact  of a  guaranteed  yield  maintenance  agreement  on loans
serviced for another financial institution. The agreement expired in 1996.

General and Administrative Expense

         Total general and administrative  expense was $7.1 million for the year
ended December 31, 1995, an increase of approximately  $800,000,  or 12.7%, over
the  $6.3  million  recorded  for  the  year  ended  December  31,  1994.  Total
compensation and employee benefits increased $328,000,  or 11.1%,  primarily due
to expenses related to stock benefit plans including the ESOP, a Recognition and
Retention  Plan for Outside  Directors,  and a  Performance  Equity  Program for
Officers.  The purpose of the stock  benefit  plans is to provide  Directors and
employees of the Company with a proprietary  interest in the Company in a manner
designed to encourage  such persons to remain with the  Company.  Occupancy  and
equipment expenses increased by $66,000, or 7.7%, to $920,000,  as the result of
higher  depreciation  expenses  related to the  remodeling of branch offices and
general  upgrades  of  computer  hardware  and  software.  In 1995,  the Company
experienced  expense  increases  related to  becoming a  publicly  held  entity,
including higher accounting and legal expenses and $85,000 in Delaware franchise
taxes.

Income Tax Expense

         Total income tax expense was  $414,000 for the year ended  December 31,
1995 compared to $949,000 for the comparable  period in 1994.  This represents a
decline of $535,000 or 56.4%.  This  decline was due to the  decrease in taxable
income in 1995 as compared to 1994.  The  effective  tax rate for the year ended
December 31, 1995 was 38.1%,  compared to 43.2% for the year ended  December 31,
1994.

Comparison of Financial Condition at December 31, 1995 and December 31, 1994

         Total  assets at  December  31, 1995 were  $329.8  million  compared to
$298.3  million at December 31, 1994, a $31.5 million or 10.6%  increase.  Asset
growth  reflected an increase in the  Company's  securities  available for sale,
which grew by $50.2 million,  or 151.0%,  to $83.4 million at December 31, 1995.
This  increase was due to the  investment  of $12.0 million of the cash proceeds
from the stock  conversion  into a combination  of short to medium term treasury
notes and mortgage backed  securities,  and a decision by management to leverage
the balance  sheet through the purchase of  investment  securities  and mortgage
backed   securities   funded  by  reverse   repurchase   agreements   and  other
collateralized  borrowings.  In addition,  the Company securitized and exchanged
for mortgage  backed  securities  $15.0  million of 15-year  fixed rate mortgage
loans.  Total  loans  receivable  held for  investment  were  $228.4  million at
December 31, 1995,  essentially  unchanged  from $227.4  million at December 31,
1994.  Loans held for sale were $92,000 at December 31, 1995,  compared to $16.1
million at December 31,  1994.  During the year ended  December  31,  1995,  the
Company sold $18.5  million of loans that it  originated in 1994 and 1995. As of
December 31, 1995, the Company had fulfilled an obligation to sell loans and was
only  designating a small number of its newly originated loans as held for sale.
At December 31, 1995, the Company was selling loans only on an individual  basis
to the Federal Home Loan Mortgage Corporation.

         Total  liabilities at December 31, 1995 were $282.2 million compared to
$275.0  million at December 31, 1994, a $7.2  million,  or 26.2%  increase.  The
increase in liabilities was primarily attributable to an increase in borrowings,
to $63.9  million at December 31, 1995 from $59.8  million at December 31, 1994,
to fund purchases of mortgage backed and investment securities.  During the year
ended  December  31, 1995,  savings  deposits  increased to $215.3  million from
$214.3 million at December 31, 1994.

         Equity  increased  to $47.6  million at  December  31,  1995 from $23.2
million at December 31, 1994.  The increase was primarily due to the proceeds of
$24.7 million from the issuance of common stock on February 15, 1995,  partially
offset by the  repurchase  of $2.2 million of treasury  stock in December  1995.
Equity  increased  due to net income of  $673,000  and net  unrealized  gains on
securities available for sale of $169,000.

                                       14


<PAGE>

Liquidity and Capital Resources

         The  Company's  primary  sources of funds are  deposits,  principal and
interest payments on loans, FHLB advances and, to a lesser extent, proceeds from
the sale of loans.  While  maturities  and scheduled  amortization  of loans are
predictable sources of funds, deposit flows and mortgage prepayments are greatly
influenced by general interest rates, economic conditions, and competition.  The
Bank  maintains the required  minimum  levels of liquid assets as defined by OTS
regulations.  This requirement,  which may be varied at the direction of the OTS
depending upon economic conditions and deposit flows, is based upon a percentage
of deposits and short-term  borrowings.  The required ratio is currently 5%. The
Bank's average  liquidity  ratios were 7.7%,  6.1%, and 5.9% for the years ended
December 31, 1996, 1995 and 1994, respectively.  Management attempts to maintain
a  liquidity  ratio as close to the  minimum as  possible,  which  reflects  its
strategy to invest excess  liquidity in higher yielding  interest earning assets
such as loans.  At December 31, 1996,  the Bank  exceeded all of its  regulatory
capital requirements with a tangible capital level of $34.4 million, or 8.28% of
total  adjusted  assets,  which was above the required  level of $6.2 million or
1.5%; core capital of $34.8 million,  or 8.36% of total adjusted  assets,  which
was above the required level of $12.5 million or 3.00%,  and risk-based  capital
of $36.1  million,  or  19.22%  of  risk-weighted  assets,  which  was above the
required level of $15.0 million or 8.00%.

         Cash flows  provided by (used in)  operating  activities  were $24,000,
$12.0  million,  and  ($14.4)  million  for  the  years  1996,  1995  and  1994,
respectively. Net cash used for investing activities consisted primarily of loan
originations  and purchases of mortgage backed  securities and other  investment
securities,  offset  by  principal  collections  on loans  and  mortgage  backed
securities and proceeds from the sales and  maturities of investment  securities
and mortgage backed securities.  Disbursements on loans originated and purchased
(excluding  loans  originated for sale) were $36.0 million,  $36.0 million,  and
$66.8  million  for the years  1996,  1995,  and 1994,  respectively.  Principal
payments  on loans  receivable  were $31.2  million,  $26.5  million,  and $29.3
million  during the same periods.  Purchases of mortgage  backed  securities and
investment  securities  were $122.3 million,  $82.6 million,  and $32.3 million,
respectively,  for 1996,  1995,  and 1994.  The  increase in 1996 was related to
investment  purchases  made  in  conjunction  with  the  assumption  of  deposit
liabilities in December, 1996. Proceeds from sales of investment securities were
$3.2 million, $16.1 million, and $5.2 million, respectively, for the years ended
1996,  1995, and 1994.  Proceeds from  maturities of investment  securities were
$14.9 million and $11.9 million, respectively, in 1996 and 1995. The Company had
no maturities of investment  securities in 1994. Proceeds from sales of mortgage
backed  securities were $8.4 million,  $13.7 million,  and $29.0 million,  while
cash provided by principal  paydowns on mortgage  backed  securities  were $11.8
million,  $6.2 million and $3.7  million,  for the years ended 1996,  1995,  and
1994, respectively.

         In 1996, cash provided by financing  activities  consisted primarily of
cash proceeds of $98.4 million  received in  connection  with the  assumption of
deposit liabilities,  net of core deposit premium. In 1995, the Company received
cash of $24.7 million in proceeds from the sale of common stock.  In 1996,  cash
used in financing  activities  included the repayment of $4.4 million of reverse
repurchase agreements and purchases of treasury stock totaling $2.2 million. The
net increase  (decrease) in deposits,  excluding  purchased  deposits,  was $1.0
million,  $1.0 million,  and ($4.0  million) for the years 1996,  1995 and 1994,
respectively.

         The Company's most liquid assets are cash and  short-term  investments.
The levels of these assets are dependent on the Company's operating,  financing,
lending and investing  activities during any given period. At December 31, 1996,
cash and short-term investments totaled $5.0 million.

         The Company has other  sources of  liquidity  if a need for  additional
funds arises,  including  FHLB advances  through the Bank. At December 31, 1996,
the  Company  had $46.8  million in advances  outstanding  and $13.0  million of
reverse repurchase  agreements with the FHLB. Other sources of liquidity include
investment securities maturing within one year.

                                       15


<PAGE>

         At December 31, 1996, the Company had outstanding  loan  commitments of
$2.7  million.  The  Company  anticipates  that it will  have  sufficient  funds
available  to meet its current loan  origination  commitments.  Certificates  of
deposit which are scheduled to mature in one year or less from December 31, 1996
totaled $187.9 million.

Impact of Inflation

         The  Consolidated  Financial  Statements  and Notes  thereto  presented
herein have been prepared in accordance with GAAP, which require the measurement
of  financial  position  and  operating  results in terms of  historical  dollar
amounts  without  considering  the changes in the relative  purchasing  power of
money over time due to  inflation.  The impact of  inflation is reflected in the
increased cost of the Company's operations.  Unlike industrial companies, nearly
all of the assets and  liabilities  of the Company are monetary in nature.  As a
result,  interest rates have a greater impact on the Company's  performance than
do the effects of general levels of inflation. Interest rates do not necessarily
move in the same  direction  or to the same  extent  as the  price of goods  and
services.

Impact of New Accounting Standards

         Statement  of  Financial  Accounting  Standards  No. 114 ("SFAS  114"),
"Accounting  by Creditors for  Impairment of a Loan," as amended by Statement of
Financial  Accounting  Standards No. 118 ("SFAS 118"),  "Accounting by Creditors
for Impairment of a Loan - Income  Recognition and  Disclosures,"  was effective
January 1, 1995.  Under SFAS 114, a loan is impaired  when it is probable that a
creditor  will be unable to collect all amounts due (i.e.,  both  principal  and
interest)  according to the contractual  terms of the loan  agreement.  SFAS 114
excludes,  among other items,  large groups of smaller balance  homogenous loans
that are collectively  evaluated for impairment.  If the measure of the impaired
loan is less  than  the  recorded  investment  in the  loan,  a  creditor  shall
recognize an impairment by recording a valuation  allowance with a corresponding
charge  to  bad  debt  expense.  SFAS  118  eliminates  the  income  recognition
provisions  included in SFAS 114, thereby permitting the use of existing methods
for  recognizing  interest  income on impaired  loans.  The Company  adopted the
provisions of SFAS 114 and SFAS 118 effective January 1, 1995.

         In  November   1993,  the  American   Institute  of  Certified   Public
Accountants issued SOP 93-6, "Employers' Accounting for Employee Stock Ownership
Plans" which is effective for fiscal years  beginning  after  December 15, 1993.
The Company  began  applying SOP 93-6 during its fiscal year  beginning  July 1,
1994. SOP 93-6 requires the  application of its guidance for shares  acquired by
ESOPs after  December 31, 1992,  but not yet  committed to be released as of the
beginning of the year SOP 93-6 is adopted.  Among other things, SOP 93-6 changed
the measure of  compensation  expense  recorded by employers for leveraged ESOPs
from the cost of ESOP shares to the fair value of ESOP  shares.  Under SOP 93-6,
the  Company  recognizes  compensation  cost equal to the fair value of the ESOP
shares during the periods in which they become committed to be released.  To the
extent that the fair value of the Company's  ESOP shares differ from the cost of
such shares, this differential is charged or credited to equity.  Employers with
internally  leveraged  ESOPs  such as the  Company  will  not  report  the  loan
receivable  from the ESOP as an asset and will not report the ESOP debt from the
employer as a  liability.  See  "Management  of the Company  Benefits - Employee
Stock Ownership Plan and Trust."

         Effective  December  1995, the Company  adopted  Statement of Financial
Accounting  Standards No. 122 ("SFAS 122"),  "Accounting for Mortgage  Servicing
Rights." SFAS 122 allows  financial  institutions  that originate  mortgages and
sell them into the secondary  market to recognize the retained  right to service
the loans.  This rule amends SFAS 65, which  permitted only  purchased  mortgage
servicing  rights to be  recognized as an asset.  SFAS 122 makes no  distinction
between purchased and originated  mortgage  servicing  rights.  During 1996, the
Company sold $2.6 million of loans in the secondary  market and recorded $21,000
of originated mortgage servicing rights on those loans.

                                       16


<PAGE>

         In October 1995, the FASB issued  Statement of Financial  Standards No.
123 ("SFAS 123"),  "Accounting for Stock Based  Compensation," which established
accounting  and  disclosure  requirements  using a fair  value  based  method of
accounting  for  stock  based  employee  compensation  plans.  Under  SFAS  123,
beginning  in 1996 the Company had the option to either adopt the new fair value
based accounting method or continue the intrinsic value based method and provide
pro forma net income and earnings per share as if the  accounting  provisions of
SFAS  123 had  been  adopted.  The  Company  has  adopted  only  the  disclosure
requirements of SFAS 123, and applies Accounting  Principles Board Opinion (APB)
No. 25,  "Accounting for Stock Issued to Employees," in accounting for its stock
options.

         In June 1996, SFAS No. 125,  "Accounting for Transfers and Servicing of
Financial Assets and Extinguishments of Liabilities," was issued. This statement
establishes  standards for when transfers of financial  assets,  including those
with continuing involvement by the transferor, should be considered a sale. SFAS
No. 125 also  establishes  standards  for when a liability  should be considered
extinguished.  In December 1996, the Financial Accounting Standards Board issued
SFAS No. 127,  "Deferral of the  Effective  Date of Certain  Provisions  of FASB
Statement No. 125." SFAS No. 127 reconsiders  certain provisions of SFAS 125 and
defers  for one year  the  effective  date of  implementation  for  transactions
related to repurchase agreements,  dollar-roll repurchase agreements, securities
lending, and similar transactions.  This statement is effective for transfers of
assets and  extinguishments  of liabilities  occurring  after December 31, 1996,
applied  prospectively.  Earlier  adoption or  retroactive  application of these
statements  is not  permitted.  SFAS Nos. 125 and 127 are not expected to have a
material effect on the Bank's financial statements.

         Long-lived assets and certain  identifiable  intangibles to be held and
used are reviewed for  impairment  whenever  events or changes in  circumstances
indicate   that  the  carrying   amount  of  assets  may  not  be   recoverable.
Determination of recoverability  is based on an estimate of undiscounted  future
cash flows  resulting  from the use of the asset and its  eventual  disposition.
Measurement  of an  impairment  loss  for  long-lived  assets  and  identifiable
intangibles that management  expects to hold and use are based on the fair value
of the asset.  Long-lived  assets and  certain  identifiable  intangibles  to be
disposed of are reported at the lower of carrying amount or fair value less cost
to sell.

                                       17

<PAGE>

INDEPENDENT AUDITORS' REPORT

The Board of Directors
Monterey Bay Bancorp, Inc.:

We have audited the accompanying consolidated statements of financial condition
of Monterey Bay Bancorp, Inc. and subsidiary (the "Company") as of December 31,
1996 and 1995, and the related consolidated statements of operations,
stockholders' equity, and cash flows for each of the three years in the period
ended December 31, 1996. These consolidated financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, such consolidated financial statements present fairly, in all
material respects, the consolidated financial position of Monterey Bay Bancorp,
Inc. and subsidiary at December 31, 1996 and 1995, and the results of its
operations and its cash flows for each of the three years in the period ended
December 31, 1996 in conformity with generally accepted accounting principles.


/s/ Deloitte & Touche, LLP

February 28, 1997


_______________
Deloitte Touche
Tohmatsu
International
_______________


<PAGE>

San Francisco, California
MONTEREY BAY BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
DECEMBER 31, 1996 AND 1995 (Dollars in thousands, except per share amounts)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                              December 31,
                                                                                        -----------------------------
                                                                                          1996              1995
<S> <C>
ASSETS

Cash and due from depository institutions                                               $  4,447          $  4,217
Overnight deposits                                                                           531                -
                                                                                        --------          --------
     Total cash and cash equivalents                                                       4,978             4,217

Certificates of deposit                                                                      199               782
Loans held for sale, at market (Note 4)                                                      130                92
Securities available for sale:
  Mortgage backed securities (amortized cost, 1996, $117,094; 1995, $52,004) (Note 2)    116,610            52,417
  Investment securities (amortized cost, 1996, $50,322; 1995, $31,110) (Note 3)           49,955            30,990
Securities held to maturity:
  Mortgage backed securities (market value, 1996, $169; 1995, $199) (Note 2)                 173               205
  Investment securities (market value, 1996, $403; 1995, $797) (Note 3)                      404               790
Loans receivable held for investment (net of allowance for loan losses, 1996, $1,311;
  1995, $1,362) (Note 4)                                                                 233,208           228,387
Federal Home Loan Bank stock, at cost (Note 6)                                             5,040             2,542
Premises and equipment, net (Note 7)                                                       4,887             4,030
Accrued interest receivable (Note 5)                                                       2,556             2,109
Core deposit intangibles, net                                                              3,979               651
Other assets                                                                               3,643             2,556
                                                                                        --------          --------
TOTAL                                                                                   $425,762          $329,768
                                                                                        ========          ========

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES:
   Savings deposits (Note 8)                                                            $318,145          $215,284
   Federal Home Loan Bank advances (Note 9)                                               46,807            46,520
   Securities sold under agreements to repurchase (Note 10)                               13,000            17,361
   Accounts payable and other liabilities                                                  2,051             2,999
                                                                                        --------          --------
        Total liabilities                                                                380,003           282,164
                                                                                        --------          --------
COMMITMENTS AND CONTINGENCIES (Note 15)

STOCKHOLDERS' EQUITY (Note 12):
   Preferred stock, $.01 par value, 2,000,000 shares authorized and unissued                   -                 -
   Common stock, $.01 par value, 9,000,000 shares authorized;
     3,593,750 shares issued and outstanding at December 31, 1996 and 1995                    36                36
   Additional paid-in capital                                                             27,114            27,037
   Unearned shares held by employee stock ownership plan                                  (1,840)           (2,070)
   Treasury stock, 350,387 and 179,687 shares at December 31, 1996 and 1995,
     respectively                                                                         (4,374)           (2,201)
   Retained earnings, substantially restricted                                            25,320            24,633
   Unrealized gain (loss) on securities available for sale, net of taxes                    (497)              169
                                                                                        --------          --------
       Total stockholders' equity                                                         45,759            47,604
                                                                                        --------          --------
TOTAL                                                                                   $425,762          $329,768
                                                                                        ========          ========
</TABLE>


See notes to consolidated financial statements.

                                       19

<PAGE>

MONTEREY BAY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS
YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share amounts)

<TABLE>
<CAPTION>
                                                 Year Ended December 31,
                                       ---------------------------------------------

                                            1996            1995            1994

<S> <C>
INTEREST INCOME:
  Loans receivable                         $18,015         $17,826         $14,998
  Mortgage backed securities                 3,224           2,080           1,205
  Other investment securities                2,747           2,638           1,524
                                         -----------    ------------    ------------
          Total interest income             23,986          22,544          17,727
                                         -----------    ------------    ------------

INTEREST EXPENSE:
  Savings deposits                          10,949          10,602           7,954
  FHLB advances and other borrowings         3,384           3,625           1,887
                                         -----------    ------------    ------------
          Total interest expense            14,333          14,227           9,841
                                         -----------    ------------    ------------

NET INTEREST INCOME BEFORE PROVISION
  FOR LOAN LOSSES                            9,653           8,317           7,886

PROVISION FOR LOAN LOSSES                       28             663             421
                                         -----------    ------------    ------------

NET INTEREST INCOME AFTER PROVISION
  FOR LOAN LOSSES                            9,625           7,654           7,465
                                         -----------    ------------    ------------

NONINTEREST INCOME:
  Gain (loss) on sale of mortgage backed
    and investment securities, net             168            (250)           (110)
  Commissions from annuity sales               138             464             479
  Customer service charges                     403             315             237
  Other income                                 232              44             442
                                         ------------    ------------    ------------

          Total                                941             573           1,048
                                         ------------    ------------    ------------

GENERAL AND ADMINISTRATIVE EXPENSE:
  Compensation and employee benefits         3,372           3,280           2,952
  Occupancy and equipment                      914             920             854
  Deposit insurance premiums                   532             516             488
  SAIF recapitalization assessment           1,387               -               -
  Data processing fees                         495             428             376
  Stationery, telephone and office expenses    353             333             300
  Advertising and promotion                    194             181             265
  Amortization of core deposit premiums        340             304             304
  Other                                      1,504           1,178             777
                                         ------------    ------------    ------------

          Total                              9,091           7,140           6,316
                                         ------------    ------------    ------------
INCOME BEFORE INCOME TAX EXPENSE             1,475           1,087           2,197

INCOME TAX EXPENSE (Note 11)                   623             414             949
                                         ------------    ------------    ------------
NET INCOME                               $     852       $     673       $   1,248
                                         ============    ============    ============
NET INCOME PER SHARE (1)                 $    0.27       $    0.17       $     N/A
                                         ============    ============    ============
</TABLE>

(1)    The 1995  earnings  per share  computation  is based on net  income  from
       February  14, 1995,  the date  Monterey  Bay Bank  (formerly  Watsonville
       Federal Savings and Loan Association)  converted to a federally chartered
       stock  association  and  Monterey Bay  Bancorp,  Inc.  became the holding
       company for the Bank.


See notes to consolidated financial statements.

                                       20

<PAGE>

MONTEREY BAY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED  STATEMENTS OF STOCKHOLDERS'  EQUITY YEARS ENDED DECEMBER 31, 1996,
1995 AND 1994 (Amounts in thousands)
- --------------------------------------------------------------------------------



<TABLE>
<CAPTION>
                                                                                                      Unrealized Gain
                                                                                                          (Loss)
                                                                                                       on Securities
                             Common Stock(1)                                                           Available for
                        -------------------------  Paid-In      Acquired     Treasury    Retained      Sale (Net of
                            Shares     Amount      Capital      by ESOP       Stock      Earnings         Taxes)         Total
                            ------     ------      -------      --------     --------    --------     ----------------   -----
<S> <C>
  Balance at
    January 1, 1994:                                                                      $22,712         $   361       $23,073

  Change in unrea-
    lized gain (loss)
    on securities
    available for sale,
    net of taxes                                                                                           (1,072)       (1,072)

  Net income                                                                                1,248                         1,248
                                                                                          -------         -------       -------
  Balance at
    December 31, 1994:                                                                     23,960            (711)       23,249

  Issuance of
    common stock             3,594       $36       $26,990      $(2,300)                                                 24,726

  Purchase of
    treasury stock                                                           $(2,201)                                    (2,201)

  Earned ESOP shares                                    47          230                                                     277

  Change in unrea-
    lized gain (loss)
    on securities
    available for sale,
    net of taxes                                                                                              880           880

  Net income                                                                                  673                           673
                             -----       ---       -------      -------      -------      -------         -------       -------

  Balance at
    December 31, 1995:       3,594        36        27,037       (2,070)      (2,201)      24,633             169        47,604

  Purchase of
    treasury stock                                                            (2,173)                                    (2,173)

  Dividends paid                                                                             (165)                         (165)

  Earned ESOP shares                                    77          230                                                     307

  Change in unrea-
    lized gain (loss)
    on securities
    available for sale,
    net of taxes                                                                                             (666)         (666)

  Net income                                                                                  852                           852
                             -----       ---       -------      -------      -------      -------         -------       -------
  Balance at
    December 31, 1996:       3,594       $36       $27,114      $(1,840)     $(4,374)     $25,320         $  (497)      $45,759
                             =====       ===       =======      =======      =======      =======         =======       =======
</TABLE>

(1)    Number of  shares  of common  stock  includes  287,500  shares  which are
       pledged as  security  for a loan to the  Bank's  ESOP.  Shares  earned at
       December 31, 1996 and 1995 were 57,500 and 28,750, respectively.

(2)    The Company repurchased 170,700 and 179,687 share of Company common stock
       during 1996 and 1995, respectively.

See notes to consolidated financial statements.

                                       21

<PAGE>

MONTEREY BAY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994 (Dollars in thousands)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                     Year Ended December 31,
                                                                              ---------------------------------------
                                                                                 1996          1995           1994
                                                                              -----------   ----------    -----------

<S> <C>
OPERATING ACTIVITIES:
  Net income                                                                  $    852       $    673     $   1,248
  Adjustments to reconcile net income to net cash provided by (used in)
     operating activities:
     Depreciation and amortization on premises and equipment                       372            362           318
     Amortization of core deposit premium                                          340            304           304
     Amortization of premiums, net of discounts                                    487            649           113
     Loan origination fees deferred, net                                           138            216           346
     Amortization of deferred loan fees                                           (217)          (580)         (279)
     Provision for loan losses                                                      28            663           421
     Compensation expense related to ESOP shares released                          307            277             -
     (Gain) loss on sale of mortgage backed securities and
         investment securities                                                    (168)           250           110
     Charge-off on loans transferred to real estate owned                          (78)             -             -
     Loss on sale of fixed assets                                                    5              -            24
     Originations of loans held for sale                                        (2,666)        (9,597)      (52,656)
     Proceeds from sales of loans originated for sale                            2,628         18,541        37,383
     Change in income taxes payable and deferred income taxes                     (234)          (309)         (651)
     Change in other assets                                                       (376)          (911)       (1,096)
     Change in interest receivable                                                (447)          (568)         (297)
     Change in accounts payable and other liabilities                             (947)         2,062           267
                                                                              ---------      ---------    ----------

       Net cash provided by (used in) operating activities                          24         12,032       (14,445)
                                                                              ---------      ---------    ----------

INVESTING ACTIVITIES:
  Loans originated for portfolio                                               (36,061)       (35,994)      (62,793)
  Principal payments on loans receivable                                        31,171         26,535        29,331
  Purchases of loans receivable                                                      -              -        (3,988)
  Purchases of mortgage backed securities held to maturity                           -            (69)            -
  Purchases of mortgage backed securities available for sale                   (85,467)       (43,022)      (15,216)
  Proceeds from sales of investment securities available for sale                3,194         16,071         5,176
  Proceeds from sales of mortgage backed securities available for sale           8,427         13,746        29,016
  Principal paydowns on mortgage backed securities                              11,776          6,240         3,742
  Purchases of investment securities held to maturity                                -           (766)         (195)
  Purchases of investment securities available for sale                        (36,833)       (38,714)      (16,871)
  Proceeds from maturities of investment securities                             14,900         11,900             -
  Purchases of premises and equipment, net                                      (1,235)          (129)         (831)
  Decreases in certificates of deposit                                             581            687         1,478
  (Purchases) redemptions of FHLB stock                                         (2,498)           572        (1,960)
  Other                                                                              -             78             4
                                                                              ---------      ---------    ----------

     Net cash used in investing activities                                     (92,045)       (42,865)      (33,107)
                                                                              ---------      ---------    ----------
</TABLE>

                                       22

<PAGE>

MONTEREY BAY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994 (Dollars in thousands)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                Year Ended December 31,
                                                                         ---------------------------------------
                                                                            1996         1995           1994
                                                                         -----------   ----------    -----------

<S> <C>
FINANCING ACTIVITIES:
  Net increase (decrease) in savings deposits                            $     798    $    974     $ (4,032)
  Assumption of savings deposits, net of core deposit premiums (Note 8)     98,395           -            -
  Proceeds (repayments) on Federal Home Loan Bank advances, net                287     (13,262)      49,782
  (Repayments) proceeds on reverse repurchase agreements, net               (4,360)     17,361            -
  Proceeds from the sale of common stock                                         -      24,726            -
  Cash dividends                                                              (165)          -            -
  Purchases of treasury stock                                               (2,173)     (2,201)           -
                                                                         ----------   ---------    ---------
      Net cash provided by financing activities                             92,782      27,598       45,750
                                                                         ----------   ---------    ----------

NET INCREASE (DECREASE) IN CASH AND CASH
    EQUIVALENTS                                                                761      (3,235)      (1,802)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                             4,217       7,452        9,254
                                                                         ----------   ----------   ----------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                               $   4,978    $  4,217     $  7,452
                                                                         =========    ========     ========

CASH PAID DURING THE PERIOD FOR:

  Interest on savings deposits and advances                              $  14,425    $ 13,654    $   9,796

  Income taxes                                                                 954         752        1,002

NONCASH INVESTING ACTIVITIES:

  Loans transferred to held for investment, at market value                      -       7,385       58,009

  Mortgage backed securities acquired in exchange for securitized
     loans, net of deferred fees                                                 -      15,044            -

  Mortgage backed securities transferred from held to maturity to
      available for sale, net                                                    -      15,025            -

  Investment securities transferred to held to maturity                          -           -          200

  Transfer of loans to real estate owned                                       369         297            -

  Loans to facilitate the sale of real estate owned                              -         181            -

</TABLE>


See notes to consolidated financial statements.

                                       23

<PAGE>

MONTEREY BAY BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
- --------------------------------------------------------------------------------

1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         The significant  accounting policies of Monterey Bay Bancorp, Inc. (the
         "Company") are as follows:

         Basis of Consolidation - The consolidated  financial statements include
         the accounts of the Company and its wholly owned  subsidiary,  Monterey
         Bay Bank (the "Bank,"  formerly  Watsonville  Federal  Savings and Loan
         Association),   and  the  Bank's  wholly  owned   subsidiary,   Portola
         Investment  Corporation   ("Portola").   All  significant  intercompany
         transactions  and balances have been eliminated in  consolidation.  The
         Company  is a  Delaware  corporation,  organized  by the  Bank  for the
         purpose of acquiring  all of the capital  stock of the Bank issued upon
         the 1995  conversion  of the Bank  from a  federally  chartered  mutual
         savings and loan association to a federally chartered stock savings and
         loan association (the "Conversion").  On February 14, 1995, the Company
         completed its initial public offering in connection with the Conversion
         and began trading on the Nasdaq National Market under the symbol "MBBC"
         on February  15,  1995.  All  amounts  prior to the  completion  of the
         Conversion relate to the Bank. The Company,  the holding company of the
         Bank, engages only in limited business  operations  primarily involving
         investments  in  mortgage  backed   securities  and  other   investment
         securities.

         Cash Equivalents - The Company considers all highly liquid  investments
         with  an  initial   maturity  of  three  months  or  less  to  be  cash
         equivalents.   A  percentage  of  the  Company's   transaction  account
         liabilities are subject to Federal Reserve requirements.  The Company's
         Federal Reserve requirement was $193,000 and $167,000, respectively, at
         December 31, 1996 and 1995.

         Certificates  of deposit are  interest  bearing  deposits in  federally
         insured financial  institutions  with original  maturities of more than
         three months.

         Securities  available for sale are carried at fair value.  Statement of
         Financial  Accounting  Standards No. 115 ("SFAS 115"),  Accounting  for
         Certain   Investments  in  Debt  and  Equity  Securities,   establishes
         classification of investments into three categories:  held to maturity,
         trading,  and available for sale. The Company identifies  securities as
         either  held to  maturity  or  available  for sale.  The Company has no
         trading  securities.   Securities   available  for  sale  increase  the
         Company's  portfolio  management  flexibility  for  investments and are
         reported at fair value.  Net  unrealized  gains and losses are excluded
         from earnings and reported net of applicable income taxes as a separate
         component of  stockholders'  equity until realized.  Gains or losses on
         sales of  securities  are  recorded in earnings at the time of sale and
         are determined by the difference between the net sales proceeds and the
         cost  of  the  security,  using  the  specific  identification  method,
         adjusted for any unamortized premium or discount.  The adoption of SFAS
         115 in 1995 resulted in the reclassification of certain securities from
         the  securities  held  for  investment   portfolio  to  the  securities
         available for sale portfolio.

         Any permanent  decline in the fair value of individual  securities held
         to maturity and securities available for sale below their cost would be
         recognized  through a write down of the investment  securities to their
         fair value by a charge to earnings as a realized loss.

         Securities held to maturity,  consisting of mortgage backed  securities
         and investment securities held for long-term investment, are carried at
         amortized cost as the Company has the ability to hold

                                       24


<PAGE>

         these  securities to maturity and because it is management's  intention
         to hold  these  securities  to  maturity.  Premiums  and  discounts  on
         mortgage backed securities are amortized using the interest method over
         the remaining period to contractual  maturity,  adjusted for actual and
         estimated prepayments.  Premiums and discounts on investment securities
         are amortized and accreted into interest  income on the interest method
         over the period to  maturity.  Gains and losses on the sale of mortgage
         backed  securities and investment  securities are determined  using the
         specific identification method. In limited circumstances,  as specified
         in the  provisions  of SFAS  115,  the  Company  may  transfer  or sell
         securities from the held to maturity portfolio.

         In  December   1995,   the  Company   transferred   $15.0   million  of
         held-to-maturity  securities  to the  available-for-sale  portfolio  in
         accordance with guidance from the Financial  Accounting Standards Board
         ("FASB")  on  SFAS  115.  The  FASB  allowed  the  reclassification  of
         investments  in debt  securities  to  available  for sale  from held to
         maturity during the period November 15, 1995 through  December 31, 1995
         without tainting the  classification of the remaining  held-to-maturity
         portfolio.  The  Securities  and  Exchange  Commission  and the banking
         regulatory agencies concurred with the FASB on this issue.

         Transfers  of  securities  available  for  sale to  securities  held to
         maturity  portfolio  are  recorded  at  fair  value.  The  related  net
         unrealized  holding gains or losses, net of applicable income taxes, at
         the  date  of  transfer  are  reported  as  a  separate   component  of
         stockholders' equity and amortized over the remaining  contractual life
         of these securities using the interest method.

         Loans  Held for Sale - During the period of  origination,  real  estate
         loans are  designated  as either held for sale or held for  investment.
         Loans  held for  sale are  carried  at the  lower of cost or  estimated
         market  value,  determined  on an  aggregate  basis,  and include  loan
         origination costs and related fees. Transfers of loans held for sale to
         the held for investment  portfolio are recorded at the lower of cost or
         market value on the transfer date. Net unrealized losses are recognized
         through  an  adjustment  of the loan  carrying  values  by  charges  to
         earnings.

         Loans  receivable  held for investment are carried at cost adjusted for
         unamortized premiums and discounts and net of deferred loan origination
         fees and allowance for loan losses. These loans are not adjusted to the
         lower of cost or market because it is management's  intention,  and the
         Company has the ability, to hold these loans to maturity.

         Loan Origination Fees - The Company charges fees for originating loans.
         These fees, net of certain related direct loan  origination  costs, are
         deferred.  The net  deferred  fees for loans  held as  investments  are
         recognized  as an adjustment of the loan's yield over the expected life
         of the loan using the interest method, which results in a constant rate
         of return.  When a loan is paid off or sold, the unamortized balance of
         any related fees and costs is recognized as income. Other loan fees and
         charges   representing  service  costs  are  reported  in  income  when
         collected or earned.

         Originated  Mortgage  Serving  Rights - Effective  December  1995,  the
         Company  adopted  Statement of Financial  Accounting  Standards No. 122
         ("SFAS 122"), Accounting for Mortgage Servicing Rights. SFAS 122 allows
         financial  institutions that originate mortgages and sell them into the
         secondary  market to recognize the retained right to service the loans.
         This rule amends  SFAS 65,  which  permitted  only  purchased  mortgage
         servicing  rights  to be  recognized  as an  asset.  SFAS 122  makes no
         distinction between purchased and originated mortgage servicing rights.
         During 1996,  the Company  sold $2.6 million of loans in the  secondary
         market and recorded $21,000 of

                                       25


<PAGE>

         originated  mortgage servicing rights on those loans.  During 1995, the
         Company  securitized  $15.0  million  of  mortgage  loans and  recorded
         $118,000 of originated mortgage servicing rights.

         Sales of Loans - Gains or  losses  resulting  from  sales of loans  are
         recorded  at the  time of sale  and are  determined  by the  difference
         between the net sales  proceeds  and the  carrying  value of the assets
         sold.  When the right to service the loans is retained,  a gain or loss
         is recognized  based upon the net present value of expected  amounts to
         be received  resulting  from the  difference  between  the  contractual
         interest  rates  received  from the  borrowers and the rate paid to the
         buyer, taking into account estimated prepayments and a normal servicing
         fee on such loans.  The net assets  resulting  from the  present  value
         computation, representing deferred expense, are amortized to operations
         over  the  estimated  remaining  life of the loan  using a method  that
         approximates the interest  method.  The balance of deferred premium and
         expense and the  amortization  thereon are  periodically  evaluated  in
         relation  to  estimated  future net  servicing  revenues,  taking  into
         consideration  changes in interest rates, current prepayment rates, and
         expected future cash flows. The Company evaluates the carrying value of
         the servicing  portfolio by estimating the future net servicing  income
         of the portfolio based on management's  best estimate of remaining loan
         lives.

         Interest on loans is credited  to income when  earned.  Interest is not
         recognized on loans that are considered to be uncollectible.  Loans are
         placed on a nonaccrual  status when they become 90 days  delinquent and
         an allowance is  established  for  previously  accrued but  uncollected
         interest on such loans.  Subsequent  collections of delinquent interest
         are recognized as interest income when received.

         Impaired and  Nonperforming  Loans - Statement of Financial  Accounting
         Standards No. 114 ("SFAS 114"),  Accounting by Creditors for Impairment
         of a Loan,  as amended by Statement of Financial  Accounting  Standards
         No. 118 ("SFAS 118"),  Accounting by Creditors for Impairment of a Loan
         - Income  Recognition and Disclosures,  was effective  January 1, 1995.
         Under SFAS 114, a loan is impaired  when it is probable that a creditor
         will be unable to collect  all amounts due (i.e.,  both  principal  and
         interest)  according to the  contractual  terms of the loan  agreement.
         SFAS 114 excludes,  among other items,  large groups of smaller balance
         homogenous loans that are collectively  evaluated for impairment.  SFAS
         118 eliminates the income recognition  provisions included in SFAS 114,
         thereby permitting the use of existing methods for recognizing interest
         income on impaired loans.

         The Company  adopted the  provisions of SFAS 114 and SFAS 118 effective
         January 1, 1995.  The  adoption  of SFAS 114 and SFAS 118 has not had a
         significant  impact on the  financial  position or the  earnings of the
         Company.

         The Company has established a monitoring  system for its loans in order
         to identify  impaired  loans,  potential  problem loans,  and to permit
         periodic  evaluation  of the  adequacy  of  allowances  for losses in a
         timely  manner.  Total loans  include  the  following  portfolios:  (i)
         residential one- to four-family  loans, (ii) multi-family  loans, (iii)
         commercial real estate loans, (iv) construction and land loans, and (v)
         non-mortgage   loans.  In  analyzing  these  loans,   the  Company  has
         established  specific  monitoring  policies and procedures suitable for
         the relative risk profile and other characteristics of the loans within
         the various portfolios.  The Company's  residential one- to four-family
         and  non-mortgage  loans,  where the aggregate loans to one borrower is
         less than $500,000,  are considered to be relatively homogeneous and no
         single  loan  is  individually  significant  in  terms  of its  size or
         potential risk of loss.  Therefore,  the Company  generally reviews its
         residential  one-to  four-family  and  non-mortgage  loans,  where  the
         aggregate  loans to one  borrower is less than  $500,000,  by

                                       26


<PAGE>

         analyzing their performance and composition of their collateral for the
         portfolio as a whole. For non-homogeneous loans, including loans to one
         borrower  that in aggregate  exceed  $500,000,  the Company  conducts a
         periodic  review  of each  loan.  The  frequency  and type of review is
         dependent  upon the  inherent  risk  attributed  to each  loan,  and is
         directly  proportionate to the adversity of the loan grade. The Company
         evaluates  the  risk of loss  and  default  for each  loan  subject  to
         individual monitoring.

         Factors  considered  as part of the  periodic  loan  review  process to
         determine  whether  a loan is  impaired,  as  defined  under  SFAS 114,
         address both the amount the Company  believes is probable  that it will
         collect  and the timing of such  collection.  As part of the  Company's
         loan review  process the Company  considers such factors as the ability
         of the  borrower to continue  meeting  the debt  service  requirements,
         assessments  of other  sources  of  repayment,  the  fair  value of any
         collateral and the creditor's prior history in dealing with these types
         of  credits.  In  evaluating  whether  a loan is  considered  impaired,
         insignificant delays (less than six months) or shortfalls (less than 5%
         of the  payment  amount) in payment  amounts,  in the  absence of other
         facts and circumstances,  would not alone lead to the conclusion that a
         loan is impaired.

         Any loans which meet the  definition of a troubled debt  restructuring,
         or are  partially or  completely  classified  as Doubtful or Loss,  are
         considered impaired.  As of December 31, 1996, the Company had $354,000
         of restructured  loans and $1,000 of loans which had been classified as
         Doubtful or Loss. At December 31, 1995, the Company had no restructured
         loans, and $1,000 of loans classified as Doubtful or Loss.

         Loans  on  which  the  Company  has  ceased  the  accrual  of  interest
         ("nonaccrual  loans") constitute the primary component of the portfolio
         of nonperforming loans. Loans are generally placed on nonaccrual status
         when the payment of interest is 90 days or more  delinquent,  or if the
         loan is in the process of foreclosure.

         When a loan is designated as impaired,  the Company measures impairment
         based on the fair value of the  collateral of the  collateral-dependent
         loan.  The amount by which the recorded  investment of the loan exceeds
         the measure of the impaired loan is recognized by recording a valuation
         allowance with a corresponding charge to earnings.  The Company charges
         off a portion of an impaired loan against the valuation  allowance when
         it is probable  that there is no  possibility  of  recovering  the full
         amount of the impaired loan.

         Payments  received on  impaired  loans are  recorded as a reduction  of
         principal or as interest income depending on management's assessment of
         the  ultimate  collectibility  of the loan  principal.  The  amount  of
         interest  income  recognized  is limited to the amount of interest that
         would  have  accrued  at the  loans'  contractual  rate  applied to the
         recorded  loan  balance.  Any  difference  is  recorded  as a loan loss
         recovery.

         Allowances  for loan losses are  maintained  at levels that  management
         deems adequate to cover estimated  losses and are continually  reviewed
         and adjusted.  The Company  adheres to an internal  asset review system
         and an established loan loss reserve methodology.  Management evaluates
         factors such as the prevailing  and  anticipated  economic  conditions,
         historic  loss  experiences,  composition  of  the  loan  portfolio  by
         property  type,  levels,  and  trends  of  classified  loans,  and loan
         delinquencies  in assessing  overall  valuation  allowance levels to be
         maintained.  While management uses currently  available  information to
         provide  for  losses  on  loans,  additions  to  the  allowance  may be
         necessary based on new information and/or future economic conditions.

                                       27


<PAGE>

         When  the  property  collateralizing  a  delinquent  mortgage  loan  is
         foreclosed on by the Company and transferred to real estate owned,  the
         difference  between the loan balance and the fair value of the property
         less  estimated  selling costs is charged off against the allowance for
         loan losses.

         Premises  and   equipment   are  stated  at  cost,   less   accumulated
         depreciation  and  amortization.  The Company's policy is to depreciate
         furniture  and  equipment on a  straight-line  basis over the estimated
         useful  lives  of  the  various   assets  and  to  amortize   leasehold
         improvements  over the  shorter  of the  asset  life or  lease  term as
         follows:

         Buildings                40 to 50 years
         Leasehold improvements   Lesser of term of lease or life of improvement
         Furniture and equipment  3 to 10 years

         The cost of  repairs  and  maintenance  is  charged  to  operations  as
         incurred, whereas expenditures that improve or extend the service lives
         of assets are capitalized.

         Core deposit intangibles arise from the acquisition of deposits and are
         amortized  on a  straight-line  basis  over the  estimated  life of the
         deposit base acquired,  generally seven years. The Company  continually
         evaluates the periods of amortization to determine whether later events
         and  circumstances  warrant revised  estimates.  The carrying values of
         unamortized core deposit intangibles at December 31, 1996 and 1995 were
         $4.0 million and $651,000  respectively.  Accumulated  amortization  of
         core  deposit  intangibles  at  December  31,  1996 and 1995  were $1.2
         million and $869,000, respectively.

         Impairment  of  Long-Lived  Assets  -  Long-lived  assets  and  certain
         identifiable   intangibles  to  be  held  and  used  are  reviewed  for
         impairment  whenever events or changes in  circumstances  indicate that
         the carrying amount of assets may not be recoverable.  Determination of
         recoverability  is based on an  estimate  of  undiscounted  future cash
         flows resulting from the use of the asset and its eventual disposition.
         Measurement   of  an  impairment   loss  for   long-lived   assets  and
         identifiable  intangibles  that management  expects to hold and use are
         based on the fair value of the  asset.  Long-lived  assets and  certain
         identifiable intangibles to be disposed of are reported at the lower of
         carrying amount or fair value less cost to sell.

         Stock Based  Compensation - The Company accounts for stock based awards
         to  employees  using the  intrinsic  value  method in  accordance  with
         Accounting Principles Board Opinion (APB) No. 25, "Accounting for Stock
         Issued to Employees."

         Income Taxes - The Company accounts for income taxes in accordance with
         the provisions of Statement of Financial  Accounting  Standards No. 109
         ("SFAS  109"),  Accounting  for  Income  Taxes.  Under  the  asset  and
         liability  method  prescribed  by SFAS 109,  deferred  tax  assets  and
         liabilities are recognized using currently applicable tax rates for the
         future tax consequences of differences  between the financial statement
         carrying   amounts  of  existing   assets  and  liabilities  and  their
         respective tax bases. The effect on deferred tax assets and liabilities
         of a change in tax rates is  recognized in the period that includes the
         enactment   date.   Future  tax  benefits   attributable  to  temporary
         differences  are  recognized  to the  extent  the  realization  of such
         benefits is more likely than not.

                                       28


<PAGE>

         Commissions  from  annuity  sales  arise  from  Portola's  sale  of tax
         deferred  annuities.  Income is based on a  percentage  of sales  which
         varies  based on the  annuity  sold and is  recognized  as income  upon
         receipt.

         Earnings  per share is based on the weighted  average  number of shares
         outstanding,  adjusted  for the unearned  shares of the employee  stock
         ownership  plan.  On February 14, 1995,  the Company  issued  3,593,750
         shares in connection  with the  formation of a holding  company and the
         Bank's Conversion.  Common shares  outstanding  included 287,500 shares
         purchased by the Bank's employee stock  ownership plan ("ESOP").  Since
         the  Conversion,   the  Company  has  repurchased  350,387  shares,  or
         approximately  ten percent of the  Company's  outstanding  shares.  Net
         income and common shares  outstanding  for the period from February 15,
         1995 to December  31, 1995 were used to compute  earnings per share for
         the year ended  December  31, 1995.  For the years ending  December 31,
         1996 and 1995, the Company had 3,123,481 and  3,565,197,  respectively,
         of weighted  average shares  outstanding.  The Company's  fully diluted
         earnings per share does not differ materially from its primary earnings
         per share, therefore it has not been separately reported.

         Recently Issued Accounting Pronouncements - In June 1996, SFAS No. 125,
         Accounting  for  Transfers  and  Servicing  of  Financial   Assets  and
         Extinguishments of Liabilities,  was issued. This statement establishes
         standards for when transfers of financial assets,  including those with
         continuing involvement by the transferor,  should be considered a sale.
         SFAS No. 125 also establishes  standards for when a liability should be
         considered  extinguished.  In December 1996,  the Financial  Accounting
         Standards Board issued SFAS No. 127,  Deferral of the Effective Date of
         Certain  Provisions of FASB Statement No. 125. SFAS No. 127 reconsiders
         certain  provisions  of SFAS 125 and defers for one year the  effective
         date  of   implementation   for  transactions   related  to  repurchase
         agreements,  dollar-roll repurchase agreements, securities lending, and
         similar  transactions.  This  statement is effective  for  transfers of
         assets and extinguishments of liabilities  occurring after December 31,
         1996,   applied   prospectively.   Earlier   adoption  or   retroactive
         application of these statements is not permitted. SFAS Nos. 125 and 127
         are not  expected  to have a material  effect on the  Bank's  financial
         statements.

         Use of  Estimates  in the  Preparation  of  Financial  Statements - The
         preparation  of  financial  statements  in  conformity  with  generally
         accepted  accounting  principles  requires management to make estimates
         and  assumptions   that  affect  the  reported  amount  of  assets  and
         liabilities and disclosure of contingent  assets and liabilities at the
         date of the financial  statements and the reported  amounts of revenues
         and expenses during the reporting  period.  Actual results could differ
         from those estimates.

         Reclassifications - Certain amounts in the 1994 consolidated  financial
         statements  have been  reclassified  to conform  with the 1995 and 1996
         presentation.

                                       29

<PAGE>

2.       MORTGAGE BACKED SECURITIES

         Mortgage backed  securities  available for sale and held to maturity as
of December 31, 1996 and 1995 are as follows (dollars in thousands):

<TABLE>
<CAPTION>
                                                                  December 31, 1996
                                          ------------------------------------------------------------------
                                                              Gross        Gross                   Weighted
                                             Amortized   Unrealized   Unrealized          Fair      Average
                                                  Cost        Gains       Losses         Value        Yield

<S> <C>
           Available for sale:
               FHLMC certificates            $  39,110    $      87    $   (209)     $  38,988        7.41%
               FNMA certificates                46,410          206        (395)        46,221        7.68%
               GNMA certificates                15,786            -         (90)        15,696        7.62%
               CMO/REMIC tranches               15,788            -         (83)        15,705        6.74%
                                             ---------    ---------    --------      ---------

           Total                             $ 117,094    $     293    $   (777)     $ 116,610        7.46%
                                             =========    =========    ========      =========

           Held to maturity:
               FNMA certificates             $     173    $       -    $     (4)     $     169        5.12%
                                             =========    =========    ========      =========
</TABLE>



<TABLE>
<CAPTION>
                                                                  December 31, 1995
                                          ------------------------------------------------------------------
                                                              Gross        Gross                   Weighted
                                             Amortized   Unrealized   Unrealized          Fair      Average
                                                  Cost        Gains       Losses         Value        Yield

<S> <C>
           Available for sale:
               FHLMC certificates             $ 27,984      $   266    $    (63)      $ 28,187        6.65%
               FNMA certificates                24,020          210           -         24,230        6.99%
                                              --------      -------    --------       --------

           Total                              $ 52,004      $   476    $    (63)      $ 52,417        6.81%
                                              ========      =======    ========       ========

           Held to maturity:
               FNMA certificates              $    205      $     -    $     (6)      $    199        5.22%
                                              ========      =======    ========       ========
</TABLE>

                                       30

<PAGE>

         The  amortized  cost and fair value of mortgage  backed  securities  by
         contractual  maturity are shown below  (dollars in  thousands).  Actual
         maturities may differ from contractual maturities because borrowers may
         have the right to call or prepay obligations.


<TABLE>
<CAPTION>
                                              December 31, 1996                    December 31, 1995
                                       ---------------------------------    ---------------------------------
                                                                Weighted                             Weighted
                                        Amortized        Fair    Average      Amortized       Fair    Average
                                             Cost       Value      Yield           Cost      Value      Yield

<S> <C>
           Mortgage backed securities
              available for sale - due
              in 5 years or less         $  1,909    $  1,908      7.34%       $  4,891   $  4,927      7.35%

           Mortgage backed securities
               securities available for
               sale - due after 10 years  115,185     114,702      7.46%         47,113     47,490      6.50%
                                         --------    --------                  --------   --------
           Total mortgage backed
               securities available for
               sale                      $117,094    $116,610      7.46%       $ 52,004   $ 52,417      6.81%
                                         ========    ========                  ========   ========

           Mortgage backed securities
              held to maturity - due
              in 5 years or less         $    173    $    169      5.12%       $    205   $    199      5.22%
                                         ========    ========                  ========   ========
</TABLE>


         Sales of mortgage backed  securities  available for sale are summarized
         as follows (dollars in thousands):

<TABLE>
<CAPTION>
                                                   Year Ended December 31,
                                             ---------------------------------
                                                1996        1995         1994

<S> <C>
           Proceeds from sales               $ 8,427    $ 13,746     $ 29,016
           Gross realized gains on sales          87           -           36
           Gross realized losses on sales         17         258          212
</TABLE>

                                       31

<PAGE>

3.       INVESTMENT SECURITIES

         Investment  securities  available  for  sale and  held to  maturity  at
         December 31, 1996 and 1995 are as follows (dollars in thousands):

<TABLE>
<CAPTION>
                                                                    December 31, 1996
                                             ------------------------------------------------------------------
                                                                 Gross        Gross                  Weighted
                                                Amortized   Unrealized   Unrealized         Fair      Average
                                                    Cost        Gains       Losses        Value        Yield

<S> <C>
            Available for sale:
              U.S. government securities:
                U.S. Treasury notes              $  2,003     $      -     $    (7)     $  1,996        5.28%
                FHLB Debentures                    22,000            3         (97)       21,906        6.99%
                FHLMC Debentures                    8,307           10         (61)        8,256        6.86%
                FNMA bond                           1,001            3            -        1,004        6.57%
                SLMA bond                           2,011            -         (17)        1,994        5.60%
              Other securities:
                Smith Breeden short-term
                   government securities fund      15,000            -        (201)       14,799        5.19%
                                                 --------     --------     -------      --------

            Total                                $ 50,322     $     16     $  (383)     $ 49,955        6.30%
                                                 ========     ========     =======      ========

            Held to maturity:
              U. S. government securities:
                U.S. Treasury notes              $    153     $      -     $    (1)     $    152        5.18%
              Other securities:
                Tennessee Valley bond                 144            -           -           144        5.29%
                FICO zero coupon bond                 107            -           -           107        5.00%
                                                 --------     --------     -------      --------

            Total                                $    404     $      -     $    (1)     $    403        5.17%
                                                 ========     ========     =======      ========
</TABLE>


<TABLE>
<CAPTION>
                                                                     December 31, 1995
                                             ------------------------------------------------------------------
                                                                 Gross        Gross                  Weighted
                                                Amortized   Unrealized   Unrealized         Fair      Average
                                                     Cost        Gains       Losses        Value        Yield
<S> <C>
            Available for sale:
              U.S. government securities:
                U.S. Treasury notes              $  5,010     $     35     $      -     $  5,045        6.74%
                FHLB Debentures                     8,998           30            -        9,028        6.92%
                FNMA bond                           1,003           14            -        1,017        6.55%
                SLMA bond                           1,014           57            -        1,071        7.07%
              Other securities:
                Smith Breeden short-term
                   government securities fund      15,000            -         (277)      14,723        5.79%
                Common stock                           85           21            -          106        3.62%
                                                 --------     --------     --------     --------

            Total                                $ 31,110    $     157     $   (277)    $ 30,990        6.34%
                                                 ========    =========     ========     ========

            Held to maturity:
              U. S. Government securities:
                U. S. Treasury notes             $    355    $       4     $      -     $    359        6.44%
              Other securities:
                Tennessee Valley bond                 145            -           (1)         144        4.61%
                FICO zero coupon bond                 290            4            -          294        7.16%
                                                 --------    ---------     --------     --------

            Total                                $    790    $       8     $     (1)    $    797        6.38%
                                                 ========    =========     ========     ========
</TABLE>


                                       32


<PAGE>

         In  December   1995,   the  Company   transferred   $15.0   million  of
         held-to-maturity  securities to the  available-for-sale  portfolio.  No
         such transfers were made in 1996.

         The  amortized  cost  and   approximate   market  value  of  investment
         securities  by  contractual   maturity  are  shown  below  (dollars  in
         thousands).  Actual  maturities may differ from contractual  maturities
         because borrowers may have the right to call or prepay obligations with
         or without call premiums.


<TABLE>
<CAPTION>
                                        December 31, 1996                      December 31, 1995
                                 ---------------------------------     ----------------------------------
                                  Amortized       Fair   Weighted        Amortized       Fair   Weighted
                                       Cost      Value    Average             Cost      Value    Average

<S> <C>
         Investment
           securities
           available for
           sale:
               Due within 1 year  $  18,004   $ 17,798      5.28%         $ 20,095   $ 19,874      6.03%
               Due after 1 year
                 through 5 years     20,208     20,086      6.72%           11,015     11,116      6.91%
               Due after 5 years
                 through 10          12,110     12,071      7.12%                -          -
                                  ---------   --------                    --------   --------

         Total                    $  50,322   $ 49,955      6.30%         $ 31,110   $ 30,990      6.34%
                                  =========   ========                    ========   ========

         Investment securities
           held to maturity:
               Due within 1 year  $     260   $    259      5.11%         $    388   $    396      7.87%
               Due after 1 year
               through 5 years          144        144      5.29%              402        401      4.90%
                                  ---------   --------                    --------   --------

         Total                    $     404   $    403      5.17%         $    790   $    797      6.38%
                                  =========   ========                    ========   ========
</TABLE>


         Sales of investment  securities  available  for sale are  summarized as
         follows:

<TABLE>
<CAPTION>
                                               Year Ended December 31,
                                            -------------------------------
                                               1996       1995        1994

<S> <C>
           Proceeds from sales              $ 3,194    $16,071     $ 5,176
           Gross realized gains on sales         98        102          66
           Gross realized losses on sales         -         94           -

                                     33


<PAGE>

4.       LOANS RECEIVABLE

         Loans receivable at December 31, 1996 and 1995 are summarized as follows (dollars in thousands):

</TABLE>
<TABLE>
<CAPTION>
                                                                                    December 31,
                                                                             ----------------------------
                                                                                   1996          1995

<S> <C>
           Real estate mortgage loans - secured by deeds of trust:
             One- to four-family units                                          $ 201,579      $ 199,917
             Five or more dwelling units                                           22,455         21,503
             Commercial real estate                                                 7,524          4,191
             Land and improvements                                                  1,495             97
           Real estate constructions loans - secured by deeds of trust -
              one- to four-family units                                             2,731          5,379
           Loans secured by savings accounts                                          670            523
           Unsecured loans - line of credit                                            93             82
                                                                                ---------      ---------

           Total                                                                  236,547        231,692

           (Less) Add:
           Loans in process (undisbursed loan funds)                               (1,822)        (1,895)
           Unamortized premiums, net                                                  452            651
           Deferred loan fees, net                                                   (528)          (607)
           Allowance for loan losses                                               (1,311)        (1,362)
                                                                                ---------      ---------

           Total                                                                  233,338        228,479

           Loans held for sale                                                       (130)           (92)
                                                                                ---------      ---------

           Loans receivable held for investment                                 $ 233,208      $ 228,387
                                                                                =========      =========

           Weighted average interest rate at end of period                          7.80%          7.40%
</TABLE>

         In 1995,  the Company  transferred,  at market  value,  $7.4 million of
         loans held for sale to loans held for investment,  and recorded a lower
         of cost or market  adjustment  of  $35,000  through  earnings.  No such
         transfers occurred in 1996.

         At December  31, 1996 and 1995,  the  Company was  servicing  loans for
         others  with  unpaid   principal  of   $61,303,000   and   $68,842,000,
         respectively.   Servicing  loans  for  others  generally   consists  of
         collecting mortgage payments,  maintaining escrow accounts,  disbursing
         payments to investors,  and conducting  foreclosure  proceedings.  Loan
         servicing  income  is  recorded  on  the  accrual  basis  and  includes
         servicing  fees from  investors  and  certain  charges  collected  from
         borrowers,  such as late  payment  fees.  Income  from  loan  servicing
         amounted to $194,000 and $21,000 for the years ended  December 31, 1996
         and 1995, respectively.  At December 31, 1996, the Company had $242,000
         in escrow accounts for taxes and insurance.

                                       34

<PAGE>

         The activity in the allowance for loan losses is as follows (dollars in
         thousands):

<TABLE>
<CAPTION>
                                                  Year Ended December 31,
                                              -------------------------------
                                                   1996      1995       1994

<S> <C>
           Balance, beginning of year          $  1,362   $   808      $ 387
           Provision for loan losses                 28       663        421
           Charge-offs on mortgage loans            (79)     (109)         0
                                               --------   -------      -----

           Balance, end of year                $  1,311   $ 1,362      $ 808
                                               ========   =======      =====
</TABLE>

         A loan is designated  "impaired" when the Company  determines it may be
         unable to collect all amounts due according to the contractual terms of
         the loan  agreement,  whether  or not the loan is 90 days past due (see
         Note 1). In addition,  all loans  designated as partially or completely
         classified as Doubtful or Loss,  and loans which meet the definition of
         a troubled debt restructuring, are considered impaired.

         The following table identifies the Company's total recorded  investment
         in  impaired  loans by type at December  31, 1996 and 1995  (dollars in
         thousands).

<TABLE>
<CAPTION>
                                                         December 31,
                                                    ------------------------
                                                         1996          1995

<S> <C>
             Residential one- to four-family
               non-homogenous loans                 $     354     $   1,544
             Multi-family loans                           821           830
             Commercial real estate loans                   -             -
             Construction loans                             -           825
             Non-mortgage loans                             1             1
                                                    ---------     ---------

               Total impaired loans                 $   1,176     $   3,200
                                                    =========     =========
</TABLE>


         The related valuation allowances on impaired loans at December 31, 1996
         and 1995 were $82,900 and $108,900,  respectively,  which were included
         as part of the allowance for loan losses in the Consolidated Statements
         of  Financial  Condition.  The  provision  for losses  and any  related
         recoveries  are recorded as part of the provision for estimated  losses
         on loans in the  Consolidated  Statements of Operations.  For the years
         ended  December 31, 1996 and 1995, the Company  recognized  interest on
         impaired  loans of $145,000  and  $61,000,  respectively.  Interest not
         recognized on impaired  loans at December 31, 1995 amounted to $60,000.
         No impaired  loans were on nonaccrual  status at December 31, 1996, and
         therefore no interest was  uncollected  on impaired  loans.  During the
         year ended  December 31, 1996,  the  Company's  average  investment  in
         impaired loans was $862,000, compared to $483,000 in 1995.

                                       35

<PAGE>

         Nonperforming  loans consist of  restructured  loans not  performing in
         accordance with their  restructured  terms,  and all nonaccrual  loans.
         Nonaccrual  loans are loans on which the Company has ceased the accrual
         of interest for any one of the  following  reasons:  (a) the payment of
         interest is 90 days or more delinquent,  (b) the loan is in the process
         of foreclosure,  or (c) the collection of interest and/or  principal is
         not  probable  under  the  contractual  terms  of the  loan  agreement.
         Nonperforming   assets  include  all   nonperforming   loans  and  REO.
         Nonperforming  assets as of December  31, 1996 and 1995 were as follows
         (dollars in thousands).

<TABLE>
<CAPTION>
                                                                        December 31,
                                                                    --------------------
                                                                     1996          1995
<S> <C>
       Real estate mortgage loans - secured by deeds of trust:
         One- to four-family units - in foreclosure                 $  886        $1,218
         One- to four family units - not in foreclosure                477           326
         Five or more dwelling units                                     -           830
         Construction loans                                              -           825
         Equity lines of credit                                         30             -
       Nonmortgage                                                       -             1
       Real estate owned                                                 -             -
                                                                    ------        ------
         Total nonperforming assets                                 $1,393        $3,200
                                                                    ======        ======
</TABLE>

         At  December  31,  1996  and  1995,  the  Company  had  $1,393,000  and
         $1,545,000, respectively, of nonaccrual loans past due 90 days or more.
         In  addition,  at  December  31,  1996 and 1995,  the  Company had $2.9
         million and $1.7 million,  respectively,  of loans which were less than
         90 days delinquent but were  identified as having risk  characteristics
         which  indicated  that  collection of principal and interest may not be
         certain.  For the years  ended 1996 and 1995,  the  effect on  interest
         income had  nonaccrual  and other  impaired  loans been  performing  in
         accordance  with  contractual  terms  was  approximately   $89,000  and
         $60,000, respectively.

         Loans that have had a modification of terms are  individually  reviewed
         to  determine  if  they  meet  the   definition   of  a  troubled  debt
         restructuring.  At  December  31,  1996,  the  Company  had three loans
         totaling   $354,000  which  met  the  definition  of  a  troubled  debt
         restructuring,  all of which were  current and paying  according to the
         terms of their  contractually  restructured  agreements on December 31,
         1996. The Company had no restructured loans at December 31, 1995.

         At December 31, 1996 and 1995, all nonperforming  loans were secured by
         properties located within the state of California.

         The  following  table  presents an  analysis  of general  and  specific
         allowances at the dates presented (dollars in thousands):

<TABLE>
<CAPTION>
                                            December 31, 1996                       December 31, 1995
                                   -------------------------------------    -----------------------------------
                                       Specific      General                    Specific      General
                                      Allowance    Allowance      Total        Allowance    Allowance     Total

<S> <C>
           One- to four-family            $   -       $  911     $  911            $  32      $1,049    $1,081
           Multi-family                       -          171        171                -         143       143
           Commercial real estate             -          174        174                -          58        58
           Construction and land              -           20         20                -          77        77
           Other                              1           34         35                3           -         3
                                          -----       ------     ------            -----      ------    ------
           Total valuation
               allowances                 $   1       $1,310     $1,311            $  35      $1,327    $1,362
                                          =====       ======     ======            =====      ======    ======
</TABLE>

                                       36


<PAGE>

         During 1995, the Company  originated a one- to four-family  residential
         loan of $181,000  to  facilitate  the sale of REO. No interest  rate or
         term concessions were made on the loan. The Company made no other loans
         to facilitate sales during 1996 or 1995.

         The Company made  conforming  loans to executive  officers,  directors,
         subsidiary, and their affiliates in the ordinary course of business. An
         analysis  of the  activity  of these  loans is as follows  (dollars  in
         thousands):

<TABLE>
<CAPTION>
                                                        Year Ended
                                                        December 31,
                                                    ---------------------
                                                       1996       1995

<S> <C>
           Balance, beginning of period                $822       $852
           New loans and line of credit advances          0          0
           Repayments                                   (11)       (30)
                                                       ----       ----
           Balance, end of period                      $811       $822
                                                       ====       ====
</TABLE>

         Under Office of Thrift Supervision ("OTS") regulations, the Company may
         not make real estate loans to one borrower in an amount  exceeding  15%
         of the Bank's  unimpaired  capital and surplus,  plus an additional 10%
         for loans  secured by readily  marketable  collateral.  At December 31,
         1996 and 1995, such limitation would have been approximately $5,414,600
         and $5,845,600, respectively. There were no loans outstanding in excess
         of this limitation.

         The  majority  of the  Company's  loans  are  secured  by  real  estate
         primarily located in Santa Cruz, Monterey,  Santa Clara, and San Benito
         counties.  The Company's credit risk is therefore  primarily related to
         the economic conditions of this region. Loans are generally made on the
         basis of a secure  repayment  source which is based on a detailed  cash
         flow analysis;  however, collateral is generally a secondary source for
         loan qualification.  It is the Company's policy to originate loans with
         a loan to value ratio on secured  loans  greater  than 80% with private
         mortgage  insurance.  Management  believes this practice  mitigates the
         Company's risk of loss.

5.       ACCRUED INTEREST RECEIVABLE

         Accrued  interest  receivable  as of December  31, 1996 and 1995 was as
         follows (dollars in thousands):

<TABLE>
<CAPTION>
                                                                 December 31,
                                                              ------------------
                                                               1996       1995

<S> <C>
         Interest receivable on loans                         $1,341     $1,376
         Interest receivable on mortgage backed securities       792        387
         Interest receivable on other investments                423        346
                                                              ------     ------
         Total                                                $2,556     $2,109
                                                              ======     ======

</TABLE>


                                       37


<PAGE>

6.       INVESTMENT IN FHLB STOCK

         As a member of the Federal  Home Loan Bank of San  Francisco  ("FHLB"),
         the Bank is  required to own capital  stock in an amount  specified  by
         regulation. As of December 31, 1996 and 1995, the Bank owned 50,404 and
         25,421 shares,  respectively,  of $100 par value FHLB stock. The amount
         of stock  owned meets the last annual  regulatory  determination.  Each
         Federal Home Loan Bank is  authorized  to make advances to its members,
         subject to such  regulation  and  limitations  as the OTS may prescribe
         (see Note 9).

7.       PREMISES AND EQUIPMENT

         Premises and equipment consisted of the following at December 31, 1996
         and 1995 (dollars in thousands):

<TABLE>
<CAPTION>
                                                      December 31,
                                                  --------------------
                                                    1996        1995

<S> <C>
                  Land                            $  2,104   $  1,388
                  Buildings and improvements         2,847      2,403
                  Equipment                          1,569      1,700
                                                   -------    -------

                  Total, at cost                     6,520      5,491

                  Less accumulated depreciation     (1,633)    (1,461)
                                                   -------    -------

                  Total                           $  4,887   $  4,030
                                                  ========   ========
</TABLE>

         Depreciation expense was $372,000, $362,000, and $318,000 for the years
         ended December 31, 1996, 1995, and 1994, respectively.

8.       SAVINGS DEPOSITS

         A summary of savings  deposits and related  weighted  average  interest
         rates for the years ended  December 31, 1996 and 1995 follows  (dollars
         in thousands):

<TABLE>
<CAPTION>
                                             December 31, 1996                  December 31, 1995
                                        ------------------------------    --------------------------------
                                                  Weighted                           Weighted
                                                   Average      % of                  Average        % of
                                          Amount      Rate     Total        Amount       Rate       Total
                                        --------- ----------  --------    ---------  ----------   --------
<S> <C>
           Consumer accounts:
             Passbook accounts          $ 13,423     1.90%     4.22%      $ 14,566      2.04%       6.77%
             Checking accounts            13,944      .58%     4.38%        12,251       .73%       5.69%
             Money market accounts        37,534     3.58%    11.80%        15,697      2.70%       7.29%
           Certificate accounts:
             Jumbo accounts               49,217     5.51%    15.47%        42,011      5.89%      19.51%
             Other term accounts         204,027     5.60%    64.13%       130,759      5.62%      60.74%
                                        --------             -------      --------                -------

           Total                        $318,145             100.00%      $215,284                100.00%
                                        ========             =======      ========                =======

           Weighted average interest
             rate                                    4.88%                              4.99%
</TABLE>

                                       38

<PAGE>

         A summary of  certificate  accounts by maturity as of December 31, 1996
         and 1995 follows (dollars in thousands):

<TABLE>
<CAPTION>
                                            December 31,
                                        ------------------------
                                          1996         1995

<S> <C>
           Within six months            $104,001     $ 72,410
           Six months to one year         83,849       66,616
           One to two years               56,885       25,570
           Two to three years              6,559        4,534
           Over three years                1,950        3,640
                                        --------     --------

           Total                        $253,244     $172,770
                                        ========     ========
</TABLE>

         Savings deposits included $57,676,000 and $43,018,000 of jumbo accounts
         ($100,000  or greater) at December 31, 1996 and 1995,  respectively.  A
         portion  of   accounts   greater   than   $100,000   are   included  in
         noncertificate  accounts,  such as passbook,  checking and money market
         accounts. The Company does not offer premium rates on jumbo certificate
         accounts.  The Savings Association  Insurance Fund only insures account
         balances up to $100,000.

         Interest  expense on savings deposits is summarized as follows (dollars
         in thousands):

<TABLE>
<CAPTION>
                                                 December 31,
                                         -------------------------------
                                            1996        1995       1994
                                            ----        ----       ----

<S> <C>
           Passbook savings              $   254     $   308     $  409
           Checking accounts                  78         120        110
           Money market accounts             695         395        237
           Certificates of deposit         9,922       9,779      7,198
                                         -------     -------     ------

           Total                         $10,949     $10,602     $7,954
                                         =======     =======     ======
</TABLE>

         At December  31,  1996 and 1995,  accrued  interest  payable on savings
         deposits,  included  in other  liabilities,  was  $3,000  and  $10,000,
         respectively.

         In December 1996, the Company  assumed  approximately  $102,063,000  of
         deposits  from  Fremont  Investment  and Loan in exchange  for cash and
         certain other assets. A core deposit  intangible asset of approximately
         $3,668,000 was recorded at the date of assumption. The Company acquired
         no premises or equipment in the transaction.

                                       39

<PAGE>


9.       FHLB ADVANCES

         Federal  Home Loan  Bank  advances  outstanding  are  summarized  below
         (dollars in thousands):

<TABLE>
<CAPTION>
                                                December 31,
                                             ----------------------
                                                1996       1995
<S> <C>
           Maturity:
           1996                               $     -     $43,738
           1997                                38,225           -
           1998                                 1,000           -
           2004                                   282         282
           2005                                 1,500       1,500
           2006                                 4,800           -
           2010                                 1,000       1,000
                                              -------     -------

           Total                              $46,807     $46,520
                                              =======     =======

           Weighted Average Rate
             during the year                    5.75%       6.00%

           Weighted Average Rate
             at the end of the year             5.72%       5.84%
</TABLE>

         At  December  31,  1996 and 1995,  advances  were  secured  by  pledged
         investment  securities  and mortgage  backed  securities  with carrying
         values totaling $77,629,000 and $33,368,000 respectively and the Bank's
         investment  in FHLB stock (see Note 6). At December  31, 1996 and 1995,
         FHLB advances were also secured by mortgage loans with carrying  values
         of $178,381,000 and $153,003,000, respectively.

         For the years  ended  December  31, 1996 and 1995,  the maximum  amount
         borrowed during the year was $99,607,000 and $68,032,000, respectively.

         For the years ended  December 31, 1996 and 1995,  the average amount of
         FHLB   advances    outstanding   was   $43,619,000   and   $45,744,000,
         respectively.

                                       40

<PAGE>

10.      SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

         At  December  31,  1996 and 1995,  the  Company  held  $13,000,000  and
         $17,361,000,  respectively,  of agreements  to  repurchase  securities,
         collateralized by United States Treasury Notes,  Student Loan Marketing
         Association  Notes,  Federal Home Loan Bank Bonds, and Federal National
         Mortgage  Association  securities which were controlled by the Company.
         The following  table  summarizes  additional  data  concerning  reverse
         repurchase  agreements  at or during the years ended  December 31, 1996
         and 1995 (dollars in thousands):

<TABLE>
<CAPTION>
                                                                 December 31,
                                                            ----------------------
                                                              1996          1995
<S> <C>
                   Maturity:
                      1996                                  $     -        $ 4,361
                      1997                                   13,000         13,000
                                                            -------        -------
                   Outstanding balance at year end          $13,000        $17,361

                   Average balances during the year         $14,644        $14,497
                   Maximum month-end outstanding balances    16,648         26,124

                   Weighted average rate during the year      5.98%          6.06%
                   Weighted average rate at the end of the
                     year                                     5.94%          5.91%

                   Securities held as collateral for reverse
                     repurchase agreements, at year end:
                           Par value                        $14,402        $17,466
                           Amortized cost                    14,784         18,020
                           Market value                      14,910         18,226
</TABLE>


11.      INCOME TAXES

         The  components  of the  provision for income taxes for the years ended
         December 31, 1996, 1995 and 1994 are as follows (dollars in thousands):

<TABLE>
<CAPTION>
                                      Year Ended December 31,
                                ---------------------------------
                                   1996         1995        1994
<S> <C>
           Current:
             Federal             $  626        $ 343      $  842
             State                  163          127         330
                                 ------        -----      ------

                    Total           789          470       1,172

           Deferred:
             Federal               (173)         (44)       (144)
             State                    7          (12)        (79)
                                 ------        -----      ------

                    Total        $  623        $ 414      $  949
                                 ======        =====      ======
</TABLE>

                                      41

<PAGE>

         The differences  between the statutory  federal income tax rate and the
         Company's  effective  tax rate,  expressed  as a  percentage  of income
         before income taxes, are as follows:

<TABLE>
<CAPTION>
                                                        Year Ended December 31,
                                                      -----------------------------
                                                       1996        1995         1994
                                                       ----        ----         ----
<S> <C>
           Statutory federal tax rate                  34.0%       34.0%        34.0%
           California franchise tax, net
              of federal
              income tax benefit                        7.6%        7.0%         7.6%
           Other                                        0.7%       (2.9%)        1.6%
                                                       -----       -----        -----

           Total                                       42.3%       38.1%        43.2%
                                                       =====       =====        =====
</TABLE>

         The tax effects of temporary  differences that give rise to significant
         portions of the deferred tax assets and  liabilities as of December 31,
         1996 and 1995 are presented below (dollars in thousands):
<TABLE>
<CAPTION>
                                                                      December 31,
                                                                -----------------------
                                                                   1996       1995

<S> <C>
           Deferred tax assets:
             Deferred loan fees                                    $   89    $  332
             Compensation deferred for tax purposes                   383       378
             Allowance for loan losses                                210       154
             State income taxes                                       (32)      (37)
             Core deposits                                            362       262
             Unrealized loss on securities available for sale         354        12
             Other                                                     41         -
                                                                   -------   -------

                    Total gross deferred tax assets                 1,407     1,101

           Deferred tax liabilities:
             Tax over book depreciation                              (123)     (143)
             FHLB stock dividends                                    (445)     (488)
             Mark-to-market adjustment                                  -      (128)
             Other                                                    (50)      (60)
                                                                   ------    ------

                    Total gross deferred tax liabilities             (618)     (819)
                                                                   ------    ------

           Net deferred tax asset                                  $  789    $  282
                                                                   ======    ======
</TABLE>

         Legislation  regarding  bad debt  recapture  was signed into law by the
         President  during the quarter  ended  September  30, 1996.  The new law
         requires  recapture of reserves  accumulated  after 1987. The recapture
         tax on post-1987  reserves must be paid over a six year period starting
         in 1996.  The  payment of the tax can be  deferred  in each of 1996 and
         1997 if an  institution  originates  at least the same  average  annual
         principal  amount of mortgage loans that it originated in the six years
         prior to 1996.  Management  believes  that the newly  enacted  bad debt
         recapture legislation will not have a material impact on the operations
         of the Company.

         In  accordance  with SFAS 109, a deferred  tax  liability  has not been
         recognized  for the tax bad debt  reserves of the Company that arose in
         tax years that began prior to December 31, 1987.  At December 31, 1996,
         the portion of the tax bad debt reserves  attributable  to pre-1988 tax
         years was

                                       42


<PAGE>

         approximately  $5,700,000.  The  amount of  unrecognized  deferred  tax
         liability  could be recognized if, in the future,  there is a change in
         federal tax law, the savings  institution  fails to meet the definition
         of a "qualified  savings  institution," or the bad debt reserve is used
         for any purpose other than absorbing bad debt losses.

12.      REGULATORY CAPITAL REQUIREMENTS AND OTHER REGULATORY
         MATTERS

         Under capital  adequacy  guidelines  and the  regulatory  framework for
         prompt  corrective   action,   the  Bank  must  meet  specific  capital
         guidelines   that   involve   quantitative   measures  of  its  assets,
         liabilities,  and certain  off-balance  sheet items as calculated under
         regulatory accounting practices. Capital amounts and classification are
         also  subject  to  qualitative   judgments  by  the  regulators   about
         components, risk weightings, and other factors. Failure to meet minimum
         capital  requirements  can  initiate  certain  mandatory  and  possible
         additional  discretionary  actions by regulators  that, if  undertaken,
         could  have  a  direct  material  effect  on  the  Company's  financial
         statements. Management believes, as of December 31, 1996, that the Bank
         meets all capital adequacy requirements to which it is subject.

         The Financial Institutions Reform, Recovery and Enforcement Act of 1989
         (FIRREA)  requires the Bank to meet certain minimum capital  standards.
         Under these  standards the Bank must maintain core capital in an amount
         not  less  than 3% of  tangible  assets  plus  qualifying  intangibles,
         tangible  capital in an amount not less than 1.5% of  tangible  assets,
         and risk-based capital in an amount not less than 8.0% of risk-weighted
         assets.  At December 31, 1996, the Bank's  regulatory  capital exceeded
         the minimum  requirement of each regulatory  capital standard in effect
         on that date as follows (dollars in thousands):

<TABLE>
<CAPTION>
                                        December 31, 1996                        December 31, 1995
                               -------------------------------------     -----------------------------------
                                                       Minimum                                 Minimum
                                    Actual           Requirement             Actual          Requirement
                               -----------------   -----------------     ----------------  -----------------
                                Capital   Ratio    Capital    Ratio      Capital   Ratio    Capital   Ratio

<S> <C>
           Capital
           Standards:
               Tangible         $34,440   8.28%    $ 6,239    1.50%      $37,153  11.65%   $  4,783   1.50%
               Core (leverage)   34,787   8.36%     12,488    3.00%       37,804  11.83%      9,585   3.00%
               Risk-based        36,097  19.22%     15,026    8.00%       39,131  24.42%     12,817   8.00%
</TABLE>

                                       43

<PAGE>

         The following  table is a  reconciliation  of the Bank's  capital under
         generally accepted accounting principles with its regulatory capital at
         December 31, 1996 and 1995 (dollars in thousands):

<TABLE>
<CAPTION>
                                                December 31, 1996                    December 31, 1995
                                        ----------------------------------    ---------------------------------
                                                        Core,       Total                      Core,     Total
                                                       Tier 1       Risk-                     Tier 1     Risk-
                                        Tangible   Risk-Based       Based      Tangible   Risk-Based     Based
                                         Capital      Capital     Capital       Capital      Capital   Capital
                                        ---------  ----------     -------      --------   ----------   -------
<S> <C>
           Balances at end of year:
             Capital per Bank's
               financial statements      $37,939      $37,939     $37,939       $37,920      $37,920   $37,920
             Adjustments for regulatory
               capital purposes:
               Core deposit premium       (3,978)      (3,631)     (3,631)         (651)           -         -
               Unrealized (gain) loss on
                 securities available for
                 sale, net of taxes          489          489         489          (116)        (116)     (116)
               Excess mortgage
                 servicing rights            (10)         (10)        (10)            -            -         -
               General valuation
                 allowances                    -            -       1,310             -            -     1,327
                                         -------      -------     -------       -------      -------   -------

           Regulatory capital            $34,440      $34,787     $36,097       $37,153      $37,804   $39,131
                                         =======      =======     =======       =======      =======   =======
</TABLE>

         The OTS's prompt  corrective  action  standards have  established  five
         capital    tiers:    well    capitalized,    adequately    capitalized,
         undercapitalized,   significantly   undercapitalized   and   critically
         undercapitalized. The regulations provide that a savings institution is
         well  capitalized  if its  risk-based  capital to risk weighted  assets
         ratio is 10% or greater, its core capital to risk-weighted assets ratio
         is 6% or  greater,  its  leverage  ratio,  or ratio of core  capital to
         adjusted  total assets,  is 5% or greater,  and the  institution is not
         subject to a capital  directive.  As of  December  31,  1996,  the most
         recent   notification  from  the  OTS  categorized  the  Bank  as  well
         capitalized  under  the  regulatory  framework  for  prompt  corrective
         action.  There are no conditions or events since that notification that
         management believes have changed the institution's  category.  The Bank
         exceeded the minimum requirement guidelines to be categorized as a well
         capitalized  institution  at  December  31,  1996 and  1995 as  follows
         (dollars in thousands):

<TABLE>
<CAPTION>
                                      December 31, 1996                        December 31, 1995
                             -------------------------------------     -----------------------------------
                                                     Minimum                                 Minimum
                                  Actual           Requirement             Actual          Requirement
                             -----------------   -----------------     ----------------  -----------------
                              Capital   Ratio    Capital    Ratio      Capital   Ratio    Capital   Ratio
<S> <C>
        Capital Standards
         (Well Capitalized):
          Leverage            $34,787   8.36%    $20,814    5.00%      $37,804  11.83%    $15,974   5.00%
          Tier 1 risk based    34,787  18.52%     11,270    6.00%       37,804  23.60%      9,613   6.00%
          Total risk based     36,097  19.22%     18,783   10.00%       39,131  24.42%     16,021  10.00%
</TABLE>

         At periodic  intervals,  both the OTS and the Federal Deposit Insurance
         Corporation   ("FDIC")   routinely  examine  the  Company's   financial
         statements as part of their legally prescribed oversight of the savings
         and loan  industry.  Based on these  examinations,  the  regulators can
         direct that a savings and loan  association's  financial  statements be
         adjusted in accordance with their findings.

         A future  examination  by the OTS or FDIC  could  include  a review  of
         certain  transactions  or  other  amounts  reported  in  the  Company's
         financial  statements.  The  extent,  if any,  to  which a  forthcoming
         regulatory  examination  may  ultimately  result in  adjustments to the
         financial statements cannot presently be determined.

                                       44


<PAGE>

         Currently,  the OTS has deferred  implementation  of the interest  rate
         risk  component of its  regulatory  capital  rule,  under which savings
         associations  with "above normal" (i.e.  greater than 2%) interest rate
         risk  exposure  would be subject to a deduction  from total  risk-based
         capital.  If the Bank had been subject to adding an interest  rate risk
         component to its risk-based  capital standard at December 31, 1996, the
         Bank's total risk-weighted  capital would have been reduced from 19.22%
         to 16.24%.  At  December  31,  1996,  the Bank met each of its  capital
         requirements, in each case on a fully phased-in basis.

         Federal   legislation  to  recapitalize  and  fully  fund  the  Savings
         Association  Insurance Fund (SAIF) was signed into law on September 30,
         1996.  The  legislation   imposed  a  special  one-time  assessment  on
         SAIF-member  institutions,  including the Bank, of 65.7 basis points on
         SAIF  assessable  deposits  held as of  March  31,  1995.  The  Company
         recorded a pre-tax expense of $1.4 million in 1996 ($815,000  after-tax
         or $.26 per share) as a result of the FDIC special assessment.

         The  legislation  also  spreads  the  obligations  for  payment  of the
         Financing  Corporation  ("FICO") bonds across all SAIF and BIF members.
         Beginning on January 1, 1997,  BIF  deposits  will be assessed for FICO
         payments at a rate of 20% of the rate assessed on SAIF deposits.  Based
         on current  estimates by the FDIC, BIF deposits will be assessed a FICO
         payment of 1.3 basis points,  while SAIF deposits will pay an estimated
         6.5 basis  points on the FICO bonds.  Full pro rata sharing of the FICO
         payments  between  BIF and SAIF  members  will occur on the  earlier of
         January 1, 2000 or the date the BIF and SAIF are merged.  The Funds Act
         specifies  that the BIF and SAIF  will be  merged  on  January  1, 1999
         provided no savings associations remain as of that time.

         As a result of the Funds Act, the FDIC recently  proposed to lower SAIF
         assessments to 0 to 27 basis points effective  January 1, 1997, a range
         comparable to that of BIF members.  However, SAIF members will continue
         to make the higher FICO payments  described  above.  Management  cannot
         predict the level of FDIC insurance  assessments on an on-going  basis,
         whether the savings charter will be eliminated,  or whether the BIF and
         SAIF will eventually be merged.

         The  Company's  assessment  rate for fiscal  1996 was 26 basis  points.
         Excluding the special premium  insurance  assessment,  the Company paid
         SAIF  deposit  insurance  premiums  of  $532,000  in 1996,  compared to
         $516,000 in 1995.

                                       45

<PAGE>

13.      INTEREST RATE RISK

         The  Company  is  engaged  principally  in  providing  first  mortgage,
         commercial real estate, land, and construction loans to individuals. At
         December 31, 1996 and 1995, approximately $232,123,000 and $227,223,000
         of the Company's assets were comprised of loans secured by real estate.
         At December 31, 1996 and 1995, the mortgage loan portfolio consisted of
         63% adjustable rate and 37% fixed rate mortgages.

         At December 31, 1996 and 1995, the  composition of adjustable and fixed
         rate loans was as follows (dollars in thousands):

<TABLE>
<CAPTION>
                                                December 31,
                                           ----------------------
                                              1996        1995
<S> <C>
           Adjustable Rate:
             Term to Adjustment:
               1 month to 1 year            $128,510    $133,871
               1 year to 5 years              19,754      10,125
                                            --------    --------

           Total                            $148,264    $143,996
                                            ========    ========

           Fixed Rate:
             Term to Maturity:
               1 month to 3 years           $  1,730    $  1,030
               3 years to 5 years                543         599
               5 years to 10 years             3,302       2,681
               10 years to 20 years            7,154       7,892
               Over 20 years                  73,656      73,643
                                            --------    --------

           Total                            $ 86,385    $ 85,845
                                            ========    ========
</TABLE>

         The adjustable rate loans have interest rate adjustment limitations and
         are indexed to the Federal  Home Loan Bank  Eleventh  District  cost of
         funds, the six-month London Interbank  Overnight Rate, and the one-year
         U.S.  government  treasury  rate.  Future market factors may affect the
         correlation of the interest rate  adjustment with the rates the Company
         pays on the short-term  deposits that have been  primarily  utilized to
         fund these loans.

         At  December  31,  1996,  the Company had  interest  earning  assets of
         $407,780,000,  having a weighted average  effective yield of 7.54% (the
         total of weighted average maturities for fixed rate assets and weighted
         average period to adjustments for adjustable rate assets), and interest
         bearing  liabilities of approximately  $377,952,000,  having a weighted
         average effective interest rate of 5.10%.

         At  December  31,  1995,  the Company had  interest  earning  assets of
         $319,345,000,  having a weighted average  effective yield of 7.32%, and
         interest bearing  liabilities of approximately  $279,165,000,  having a
         weighted average effective interest rate of 5.25%.

                                       46

<PAGE>

14.      WHOLLY OWNED SUBSIDIARY

         Monterey Bay Bank's wholly owned subsidiary,  Portola, is engaged on an
         agency  basis in the  sale of  insurance,  mutual  funds,  and  annuity
         products primarily to the Company's  customers and members of the local
         community, and acts as trustee on the Company's deeds of trust.

         Condensed  statements of financial  condition of Portola as of December
         31, 1996 and 1995,  and condensed  statements  of  operations  and cash
         flows for the  years  ended  December  31,  1996,  1995 and 1994 are as
         follows (dollars in thousands):

         CONDENSED STATEMENTS OF FINANCIAL CONDITION

<TABLE>
<CAPTION>
                                                                December 31,
                                                            ---------------------
                                                                 1996        1995
<S> <C>
           ASSETS:
              Cash and due from depository institutions          $ 77      $   81
              Commissions receivable                                0         148
              Investment securities available for sale            199           0
              Investment securities held to maturity              153         356
              Premises and equipment, net                           6           4
              Accrued interest receivable and other assets          6         (14)
                                                                 ----       -----
                     TOTAL                                       $441       $ 575
                                                                 ====       =====

           LIABILITIES AND STOCKHOLDER'S EQUITY:
              Total liabilities                                  $  2       $  74
                                                                 ----       -----
              Stockholder's equity:
                Retained earnings                                 434         496
                Capital stock                                       5           5
                                                                 ----       -----
                Total stockholder's equity                        439         501
                                                                 ----       -----
                     TOTAL                                       $441       $ 575
                                                                 ====       =====
</TABLE>



         CONDENSED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                          Year Ended December 31,
                                                      -------------------------------
                                                         1996        1995        1994
                                                         ----        ----        ----

<S> <C>
             Interest income on investments            $   24      $   17      $    -
             Commissions and fee income                   138         464         556
             Expenses                                    (268)       (344)       (357)
                                                       ------      ------      ------
             Income (loss) before income taxes           (106)        137         199
             Income tax expense (benefit)                 (44)         56          82
                                                       ------      ------      ------

             Net income (loss)                         $  (62)     $   81      $  117
                                                       ======      ======      ======
</TABLE>

                                       47

<PAGE>

           CONDENSED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                        Year Ended December 31,
                                                                    -------------------------------
                                                                       1996        1995        1994
                                                                       ----        ----        ----
<S> <C>
           OPERATING ACTIVITIES:
             Net income (loss)                                       $  (62)     $   81      $  117
             Adjustments to reconcile net income (loss) to
               net cash provided (used) by operating activities:
               Depreciation and amortization                              2           2           3
               Amortization of discounts, net of premium                  4          (7)
               Change in:
                 Commissions receivable                                 148         (44)         47
                 Other assets                                           (20)         27         (12)
                 Other liabilities                                      (72)       (195)         77
                                                                     ------      ------      ------
                    Net cash provided (used) by operating
                      activities                                          -        (136)        232
                                                                     ------      ------      ------

           INVESTING ACTIVITIES:
             Purchase of premises and equipment                          (4)         (2)         (2)
             Proceeds from sale of premises                               -           -          95
             Purchase of investment securities                         (200)       (254)       (390)
             Paydown on investment securities                             -         300          13
             Proceeds from maturities of investment securities          200         160           -
                                                                     ------      ------      ------
               Net cash provided (used) by investing activities          (4)        204        (284)
                                                                     ------      ------      ------

           NET INCREASE (DECREASE) IN CASH                               (4)         68         (52)

           CASH AT BEGINNING OF YEAR                                     81          13          65
                                                                     ------      ------      ------

           CASH AT END OF YEAR                                       $   77      $   81      $   13
                                                                     ======      ======      ======
</TABLE>

15.      COMMITMENTS AND CONTINGENCIES

         At  December  31,  1996 and  1995,  the  Company  was  obligated  under
         non-cancelable  operating  leases  for  office  space.  Certain  leases
         contain  escalation  clauses  providing  for  increased  rentals  based
         primarily on increases in real estate taxes or on the average  consumer
         price index. Rent expense under operating leases, included in occupancy
         and  equipment  expense,  was  approximately  $158,000,   $154,000  and
         $175,000  for the  years  ended  December  31,  1996,  1995  and  1994,
         respectively.

         Certain branches are leased by the Company under the terms of operating
         leases expiring at various dates through the year 2003. At December 31,
         1996, the minimum rental commitments,  including renewal options, under
         all non-cancelable  operating leases with initial or remaining terms of
         more than one year were as follows (dollars in thousands):



                    1997                          $135
                    1998                            75
                    1999                            33
                    2000                            35
                    Thereafter                     112
                                                  ----

                    Total                         $390
                                                  ====

                                       48



<PAGE>

         The Company is a party to financial  instruments with off balance sheet
         risk in the normal  course of business to meet the  financing  needs of
         its customers.  These financial  instruments  represent  commitments to
         fund loans and involve,  to varying degrees,  elements of interest rate
         risk  and  credit  risk  in  excess  of the  amount  recognized  in the
         Consolidated   Statements  of  Financial  Condition.   Credit  risk  is
         mitigated  by  the  Company's  evaluation  of the  creditworthiness  of
         potential borrowers on a case-by-case basis.

         Commitments  to fund loans are agreements to lend to a customer as long
         as there is no violation of any condition  established in the contract.
         Commitments  generally  have  expiration  dates  or  other  termination
         clauses.  Also,  external  market forces may impact the  probability of
         commitments being exercised;  therefore,  total commitments outstanding
         do not necessarily represent future cash requirements.  At December 31,
         1996, the Company had  outstanding  commitments  to originate  loans of
         $2,694,000.

16.      STOCK BENEFIT PLANS

         On August 24, 1995, the  stockholders of the Company  approved the 1995
         Incentive Stock Option Plan (the "Stock Option Plan").  Under the Stock
         Option  Plan,  271,507  stock  options  were  granted to the  executive
         officers and officers of the Company and its affiliate,  the Bank. Each
         option entitles the holder to purchase one share of the common stock at
         the market value of the common stock on the date of grant.  Options are
         exercisable  in whole or in part over five years,  commencing  one year
         after the date of grant.  However,  all options become 100% exercisable
         in the event that the employee  terminates his employment due to death,
         disability,  or, to the extent not  prohibited by the OTS, in the event
         of a change in control of the Company or the Bank. An additional  4,733
         options  have been  reserved  for future  grant.  At December 31, 1996,
         52,289 of the options  granted  were  exercisable.  No options had been
         exercised to that date.

         The  Company  also  maintains  the 1995 Stock  Option  Plan for Outside
         Directors (the "Directors' Option Plan"),  approved by the stockholders
         of the  Company  on  August  24,  1995.  Each  member  of the  Board of
         Directors  who is not an officer or employee of the Company or the Bank
         was granted a  non-statutory  option to  purchase  shares of the common
         stock.  In the  aggregate,  members  of the Board of  Directors  of the
         Company were granted  options to purchase 78,343 shares of common stock
         at an exercise  price equal to the market  value of the common stock on
         the date of grant.  Options  are  exercisable  in whole or in part over
         five years,  commencing one year after the date of grant.  However, all
         options  become  100%  exercisable  in  the  event  that  the  Director
         terminates   membership  on  the  Board  of  Directors  due  to  death,
         disability,  or, to the extent not  prohibited by the OTS, in the event
         of a change in control  of the  Company or the Bank.  At  December  31,
         1996,  15,669 of the options granted were  exercisable.  No options had
         been exercised to that date.

                                       49

<PAGE>

         Activity in the Company's stock option plans follows:

<TABLE>
<CAPTION>
                                                    Number                            Weighted
                                                        of         Option              Average
                                                    Shares         Price            Exercise Price
                                                   -------     ----------------     --------------

<S> <C>
               Outstanding at January 1, 1995            -
               Granted August 24, 1995             357,577         $11.375             $11.375
               Exercised                                 -            -                   -
               Expired or canceled                       -            -                   -
                                                   -------
               Outstanding at December 31, 1995    357,577          11.375              11.625
               Granted                              15,227     13.375 to 14.750         13.767
               Exercised                                 -            -                   -
               Expired or canceled                 (17,787)         11.375              12.270
                                                   -------
               Outstanding at December 31, 1996    355,017     11.375 to 14.750         14.750
               Exercisable at December 31, 1996     67,958          11.375              14.750
</TABLE>


         The Bank  has  established  an  Employee  Stock  Owner  Plan and  Trust
         ("ESOP") for eligible employees.  Full-time employees employed with the
         Company or Bank as of January 1, 1995,  and full-time  employees of the
         Company or the Bank  employed  after  such date who have been  credited
         with at least 1,000 hours during a twelve-month  period,  have attained
         age 21,  and were  employed  on the last  business  day of the year are
         eligible to participate.

         On February 14, 1995,  the  Conversion  date,  the ESOP  borrowed  $2.3
         million from the Company and used the funds to purchase  287,500 shares
         of common  stock  issued in the  Conversion.  The loan is being  repaid
         principally by  contributions  by the Bank to the ESOP, but may be paid
         from the Company's  discretionary  contributions to the ESOP over a ten
         year period. At December 31, 1996, the loan had an outstanding  balance
         of $1.8 million and an interest rate of 8.0%.  Interest expense for the
         obligation was $166,000 and $184,000, respectively, for the years ended
         December 31, 1996 and 1995. Shares purchased with the loan proceeds are
         held in trust for allocation  among  participants  as the loan is paid.
         Contributions  to the ESOP and shares released from the loan collateral
         in an  amount  proportional  to the  repayment  of  the  ESOP  loan  is
         allocated among participants on the basis of compensation, as described
         in the plan, in the year of allocation.  Benefits generally become 100%
         vested after seven years of credited service.  However, in the event of
         retirement,  disability or death,  as defined in the plan, any unvested
         portion  of  benefits  shall  vest  immediately.  Forfeitures  will  be
         reallocated among  participating  employees,  in the same proportion as
         contributions.  Benefits are payable upon separation from service based
         on vesting status and share  allocations made. As of December 31, 1996,
         57,500  shares were  allocated  to  participants  and  committed  to be
         released.  As shares are released  from  collateral,  the shares become
         outstanding  for  earnings per share  computations.  As of December 31,
         1996,  the  fair  market  value  of the  230,000  unearned  shares  was
         $3,392,500.

         The Company  maintains a Performance  Equity Program for Officers and a
         Recognition and Retention Plan for Outside  Directors (the "RRP").  The
         purpose  of the RRP is to provide  executive  officers,  officers,  and
         directors of the Company with a proprietary  interest in the Company in
         a manner designed to encourage such persons to remain with the Company.
         A trust established for the RRP acquired an aggregate of 143,750 shares
         of the Company's common stock during 1995 and 1996; 19,980 grant shares
         vested and were issued during 1996;  106,417  shares are the subject of
         outstanding awards to officers and directors and 17,353 remain reserved
         for future awards.  Awards vest at a rate of 20% per year for directors
         and officers, commencing one year from the date of award. Awards become
         100% vested upon termination of employment due to death,

                                       50


<PAGE>

         disability,  or  following  a change in  control of the  Company.  Some
         awards are based on the attainment of certain performance goals and are
         forfeited  it such  goals  are not met.  In  1996,  6,438  shares  were
         forfeited  due to unmet goals and 5,032  shares were  forfeited  due to
         cessation of employment.

         The  Company  recorded  compensation  expense  for the  ESOP and RRP of
         $599,000 and $326,000  respectively,  for the years ended  December 31,
         1996 and 1995.

         In October 1995, the FASB issued  Statement of Financial  Standards No.
         123  ("SFAS  123"),  Accounting  for Stock  Based  Compensation,  which
         established  accounting and disclosure  requirements using a fair value
         based method of accounting for stock based employee compensation plans.
         Under SFAS 123,  beginning in 1996 the Company had the option to either
         adopt  the new fair  value  based  accounting  method or  continue  the
         intrinsic  value  based  method  and  provide  pro forma net income and
         earnings per share as if the accounting provisions of SFAS 123 had been
         adopted.  The Company has adopted only the disclosure  requirements  of
         SFAS 123, and applies Accounting Principles Board Opinion (APB) No. 25,
         "Accounting for Stock issued to Employees," in accounting for its stock
         options.  Had compensation cost been determined in accordance with SFAS
         No. 123,  the  Company's  net income and  earnings per share would have
         been  changed to the pro forma  amounts  indicated  below  (dollars  in
         thousands).

<TABLE>
<CAPTION>
                                             Year ended December 31,
                                         -------------------------------
                                              1996            1995
<S> <C>
                   Net income:
                      As reported             $ 852           $ 673
                       Pro forma                588             416

                   Net income per share:
                      As reported             $ .27           $ .17
                      Pro forma                 .19             .09
</TABLE>

         The fair value of each option was  estimated at the date of grant using
         an estimated  future value of the  Company's  stock  discounted  at the
         current risk free rate of interest.

<TABLE>
<CAPTION>
                                                 Year ended December 31,
                                            ---------------------------------
                                                   1996            1995

<S> <C>
                   Dividend yield                  0.72%           0.00%
                   Growth rate                    25.19%          22.12%
                   Risk free interest rate         6.21%           5.71%
                   Expected term (years)           5.5             6.0
</TABLE>

         The following  table  summarizes  stock option  information at year-end
         1996:

<TABLE>
<CAPTION>
                    Exercise            Number of          Remaining        Exercisable
                     Price               Options              Life          Options
               -------------------    ---------------   ----------------   ---------------
<S> <C>
                    $11.375              339,790            9.72 years          67,958
                     13.375                7,727           10.00 years            -
                     14.750                7,500           10.00 years            -

                $11.375 - 14.750         355,017            9.71 years          67,958
</TABLE>

                                       51

<PAGE>

17.      401(k) PROFIT SHARING PLAN

         The Company  maintains a profit  sharing plan for  employees who are 21
         years of age and who have been employed for 90 days and have  completed
         1,000 hours of service. Effective December 1, 1993, the Company amended
         the Plan to offer a  401(k)  feature.  Expense  for the  401(k)  profit
         sharing plan amounted to $144,000 for the year ended December 31, 1994.
         In 1994,  the  Company  contributed  15% of the  eligible  salaries  of
         eligible   participants  to  the  401(k)  plan.  The  Company  did  not
         contribute  any  portion of  employees'  salaries to the 401(k) plan in
         1995 and 1996.

         The trust that administers the 401(k) profit sharing plan had assets of
         $1,288,000  and  $1,081,000  at  other  financial  institutions  as  of
         December 31, 1996 and 1995, respectively.

18.      SALARY CONTINUATION AND RETIREMENT PLAN

         The  Company  maintains a Salary  Continuation  Plan for the benefit of
         certain  officers  and a  Retirement  Plan for  members of the Board of
         Directors  of  the  Company.   Officers  participating  in  the  Salary
         Continuation  Plan are  entitled  to  receive a monthly  payment  for a
         period of 10 years upon  retirement.  Directors of the Company who have
         served  on the  Board of  Directors  for a  minimum  of nine  years are
         entitled under the Retirement Plan to receive a quarterly payment equal
         to the amount of their quarterly  retainer fee in effect at the date of
         retirement for a period of ten years. The Salary  Continuation Plan and
         the Retirement Plan provide that payments will be accelerated  upon the
         death of a  Participant  or in the event of a change in  control of the
         Company.  As of December 31, 1996 and 1995,  there were eight  officers
         and Directors participating in the Plan.

         The actuarial present value of the accumulated plan benefit obligation,
         calculated  using a discount rate of 7.5%, was $914,000 at December 31,
         1996 and $820,000 at December 31, 1995.  Plan assets are not separately
         segregated   for   purposes  of  paying   benefits   under  the  Salary
         Continuation   and  Retirement   Plans.  The  Company  accrued  pension
         liability expenses of $35,000 and $94,000 under the Plans for the years
         ended  December  31, 1996 and 1994,  respectively.  The Company did not
         accrue pension expenses during 1995. Such expense amounts  approximated
         an actuarial computed net periodic plan costs for each period.  Prepaid
         pension costs are immaterial to the Consolidated Statement of Financial
         Condition.  As  such,  no  prepaid  plan  costs  are  included  in  the
         Consolidated Statement of Financial Condition.

19.      PARENT COMPANY FINANCIAL INFORMATION

         The Company and its  subsidiary,  the Bank, file  consolidated  federal
         income tax returns in which the  taxable  income or loss of the Company
         is combined with that of the Bank.  The  Company's  share of income tax
         expense is based on the  amount  which  would be  payable  if  separate
         returns were filed. Accordingly, the Company's equity in the net income
         of its subsidiaries  (distributed and  undistributed)  is excluded from
         the  computation  of the  provision  for  income  taxes  for  financial
         statement purposes.

                                       52

<PAGE>

         The following  presents Parent Company summary  statements of financial
         condition,  operations, and cash flows for the years ended December 31,
         1995 and 1996  (dollars in  thousands).  The Company had no  operations
         prior  to  1995  and  accordingly,   summary  operations  data  is  not
         presented.

         SUMMARY STATEMENTS OF FINANCIAL CONDITION

<TABLE>
<CAPTION>
                                                                  Year ended December 31,
                                                                ----------------------------

                                                                       1996            1995
                                                                       ----            ----
<S> <C>
          ASSETS
             Cash and due from depository institutions             $    588        $    437
             Mortgage backed securities available for sale            7,144           4,927
             Investment securities available for sale                   102           5,151
             Other assets                                                55               -
             Investment in subsidiary                                37,939          37,920
                                                                   --------        --------

                  TOTAL                                            $ 45,828        $ 48,435
                                                                   ========        ========

          LIABILITIES AND STOCKHOLDERS' EQUITY
            Liabilities:
               Securities sold under agreements to repurchase      $      -        $    713
               Other liabilities                                         69             118
                                                                   --------        --------
                 Total liabilities                                       69             831

            Stockholders' equity (see Consolidated Statements
               of Financial Condition)                               45,759          47,604
                                                                   --------        --------

                  TOTAL                                            $ 45,828        $ 48,435
                                                                   ========        ========
</TABLE>


         SUMMARY STATEMENTS OF OPERATIONS



<TABLE>
<CAPTION>
                                                                     Year ended December 31,
                                                                  ----------------------------
                                                                      1996            1995
<S> <C>
          Interest income:
             Interest on mortgage backed securities
               and investment securities                           $    582        $    690
             Interest on ESOP                                           166             184
                                                                   --------        --------
                Total interest income                                   748             874
                                                                   --------        --------
          Interest expense:
             Interest on reverse repurchase agreements                    7              42
                                                                   --------        --------
                Total interest expense                                    7              42
                                                                   --------        --------
          Noninterest  revenue                                           47               -
          General and administrative expense                            397             271
                                                                   --------        --------
          Income before income tax expense                              391             561
          Income tax expense                                            162             219
                                                                   --------        --------
          Income before undistributed net income of the Bank            229             342
          Undistributed net income of the Bank                          623             331
                                                                   --------        --------
          Net income                                               $    852        $    673
                                                                   ========        ========
</TABLE>

                                       53


<PAGE>

         STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>
                                                                                     Year Ended December 31,
                                                                                ---------------------------------
                                                                                    1996                  1995
                                                                                    ----                  ----
<S> <C>
          OPERATING ACTIVITIES:
            Net income                                                            $    852              $    673
            Adjustments to reconcile net income to net cash provided by
            operating activities:
               Undisbursed net income of subsidiary                                   (623)                 (331)
               Amortization of premiums                                                  8                    41
               Compensation expense related to ESOP shares released                    307                   277
               Change in interest receivable                                            86                  (134)
               Change in other assets                                                   53                   (35)
               Change in income taxes payable and deferred income taxes               (150)                  149
               Change in other liabilities                                             (49)                   99
                                                                                  --------              --------
                  Net cash provided by operating activities                            484                   739
                                                                                  --------              --------

          INVESTING ACTIVITIES:
            Investment in subsidiary                                                     -               (13,513)
            Purchases of mortgage backed securities available for sale              (5,284)               (5,891)
            Paydowns on mortgage backed securities                                   3,010                   998
            Purchase of investment securities available for sale                    (3,593)               (6,634)
            Proceeds from maturities of investment securities                        8,500                 1,500
            Proceeds from sales of investment securities                                85                     -
                                                                                  --------              --------
                  Net cash provided by (used in) investing activities                2,718               (23,540)
                                                                                 ---------              --------

          FINANCING ACTIVITIES:
            Proceeds from the sale of common stock                                       -                24,726
            (Repayments) proceeds from reverse repurchase agreements, net             (713)                  713
            Cash dividends                                                            (165)                    -
            Purchases of treasury stock                                             (2,173)               (2,201)
                                                                                 ---------              --------
                  Net cash (used in) provided by financing activities               (3,051)               23,238
                                                                                 ---------              --------

          NET INCREASE IN CASH AND CASH EQUIVALENTS                                    151                   437

          CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                             437                     -
                                                                                 ---------              --------

          CASH AND CASH EQUIVALENTS AT END OF PERIOD                             $     588              $    437
                                                                                 =========              ========
</TABLE>


20.      ESTIMATED FAIR VALUES OF FINANCIAL INSTRUMENTS

         The following  disclosure of the estimated  fair value of the Company's
         financial instruments is in accordance with the provisions of Statement
         of Financial Accounting Standards No. 107, Disclosures about Fair Value
         of Financial Instruments ("SFAS 107"). The estimated fair value amounts
         have been  computed by the Company  using  quoted  market  prices where
         available or other  appropriate  valuation  methodologies  as discussed
         below.

         The  following  factors  should be considered in assessing the accuracy
         and usefulness of the estimated fair value data discussed below:

         o    Because  no  market  exists  for  a  significant  portion  of  the
              Company's financial instruments, fair value estimates are based on
              judgments  regarding  future  expected  loss  experience,  current
              economic  conditions,  risk  characteristics  of various financial
              instruments,  and other factors. These estimates are subjective in
              nature  and  involve  uncertainties  and  matters  of  significant

                                       54


<PAGE>

              judgment  and  therefore  cannot  be  determined  with  precision.
              Changes  in  these  assumptions  could  significantly  affect  the
              estimates.

         o    These  estimates do not reflect any premium or discount that could
              result from  offering  for sale at one time the  Company's  entire
              holding of a particular financial asset.

         o    SFAS  107  excludes  from  its  disclosure   requirements  certain
              financial   instruments   and  various   significant   assets  and
              liabilities that are not considered to be financial instruments.

         Because  of  these  limitations,   the  aggregate  fair  value  amounts
         presented in the following tables do not represent the underlying value
         of the Company at December 31, 1996 and 1995.

         The  following  methods  and  assumptions  were used by the  Company in
         computing the estimated fair values:

         a.       Cash and Cash Equivalents, Certificates of Deposit and Federal
                  Home Loan Bank Stock - Current  carrying  amounts  approximate
                  their estimated fair value.

         b.       Mortgage  backed  Securities and Investment  Securities - Fair
                  value of these  securities are based on year-end quoted market
                  prices.

         c.       Loans Held for Sale - The fair  value of these  loans has been
                  based  on  market  prices  of  similar  loans  traded  in  the
                  secondary market.

         d.       Loans   Receivable  Held  for  Investment  -  For  fair  value
                  estimation purposes, these loans have been categorized by type
                  of loan (e.g., one- to four-unit residential) and then further
                  segmented between  adjustable or fixed rates.  Where possible,
                  the fair  value of these  groups  of loans  has been  based on
                  secondary    market    prices   for   loans    with    similar
                  characteristics.  The fair  value of the  remaining  loans has
                  been  estimated  by  discounting  the future  cash flows using
                  current  interest  rates being  offered for loans with similar
                  terms to  borrowers  of  similar  credit  quality.  Prepayment
                  estimates  were based on historical  experience  and published
                  data for similar loans.

         e.       Demand  Deposits  -  Current  carrying   amounts   approximate
                  estimated fair value.

         f.       Certificate  Accounts  - Fair  value  has  been  estimated  by
                  discounting  the  contractual  cash flows using current market
                  rates offered in the  Company's  market area for deposits with
                  comparable terms and maturities.

         g.       FHLB  Advances - Fair value was estimated by  discounting  the
                  contractual  cash flows using current market rates offered for
                  advances with comparable terms and maturities.

         h.       Commitments  to Extend  Credit - The majority of the Company's
                  commitments  to extend  credit carry current  market  interest
                  rates if converted  to loans.  Because  commitments  to extend
                  credit are generally unassignable by either the Company or the
                  borrower,  they  only  have  value  to  the  Company  and  the
                  borrower.  The Company does not have deferred  commitment fees
                  on loans prior to origination.

                                       55


<PAGE>

         The  carrying  amounts  and  estimated  fair  values  of the  Company's
         financial  instruments as of December 31, 1996 and 1995 were as follows
         (dollars in thousands):

<TABLE>
<CAPTION>
                                                                                     December 31, 1996
                                                                                 ------------------------
                                                                                 Carrying            Fair
                                                                                   Amount           Value
                                                                                 --------           -----
<S> <C>
          Assets:
            Cash and cash equivalents                                            $  4,978        $  4,978
            Certificates of deposit                                                   199             199
            Investment securities available for sale                               49,955          49,955
            Investment securities held to maturity                                    404             403
            Mortgage backed securities available for sale                         116,610         116,610
            Mortgage backed securities held to maturity                               173             169
            Loans receivable held for investment                                  233,208         233,788
            Loans held for sale                                                       130             130
            Federal Home Loan Bank stock                                            5,040           5,040

          Liabilities:
            Consumer accounts                                                      64,901          64,901
            Certificate accounts                                                  253,244         254,508
            FHLB advances                                                          46,807          47,423
            Securities sold under agreements to repurchase                         13,000          13,024

          Commitments to extend credit                                                  -               -
</TABLE>

<TABLE>
<CAPTION>
                                                                     December 31, 1995
                                                                 -------------------------
                                                                  Carrying           Fair
                                                                   Amount           Value
<S> <C>                                                           --------        --------
          Assets:
            Cash and cash equivalents                             $  4,217        $  4,217
            Certificates of deposit                                    782             782
            Investment securities available for sale                30,990          30,990
            Investment securities held to maturity                     790             797
            Mortgage backed securities available for sale           52,417          52,417
            Mortgage backed securities held to maturity                205             199
            Loans receivable held to maturity                      228,387         228,084
            Loans held for sale                                         92              92
            Federal Home Loan Bank stock                             2,542           2,542

          Liabilities
            Demand deposits                                         42,514          42,514
            Certificate accounts                                   172,770         173,916
            FHLB advances                                           46,520          46,585
            Securities sold under agreements to repurchase          17,361          17,558

          Commitments to extend credit                                   -               -
</TABLE>

                                       56

<PAGE>

21.      LIQUIDATION ACCOUNT

         At the time of the  Conversion,  the  Bank  established  a  liquidation
         account in an amount equal to its equity as of September 30, 1994.  The
         liquidation  account  is  maintained  by the  Bank for the  benefit  of
         depositors as of the  eligibility  record date who continue to maintain
         their  accounts  at the Bank  after  the  conversion.  The  liquidation
         account is reduced annually to the extent that eligible account holders
         have reduced their  qualifying  deposits as of each  anniversary  date.
         Subsequent  increases  do not  restore  an  eligible  account  holder's
         interest  in the  liquidation  account.  In  the  event  of a  complete
         liquidation  of the Bank (and  only in such an  event),  each  eligible
         account  holder  will be entitled  to receive a  distribution  from the
         liquidation account in an amount  proportionate to the current adjusted
         qualifying  balances for  accounts  then held,  before any  liquidation
         distribution may be made with respect to the  stockholders.  Except for
         the  repurchase  of stock and payment of dividends by the Company,  the
         existence  of the  liquidation  account  will not  restrict  the use or
         application of such net worth.  At December 31, 1996, the amount of the
         remaining  balance  in  this  liquidation   account  was  approximately
         $4,371,000.

         The Company may not declare or pay a cash  dividend  on, or  repurchase
         any of, its common stock if the effect  thereof  would cause the equity
         of the Bank to be reduced  below  either the  amount  required  for the
         liquidation  account or the net worth  requirement  imposed by the OTS.
         The payment of  dividends  to the Company by the Bank is subject to OTS
         regulations.

                                       57

<PAGE>

         Quarterly Results of Operations (Unaudited)


<TABLE>
<CAPTION>
                                                                   For the Year Ended December 31, 1996
                                                        ------------------------------------------------------------
                                                           First          Second           Third          Fourth
                                                          Quarter         Quarter         Quarter         Quarter
                                                        ------------    ------------    ------------    ------------
<S> <C>
           Interest income............................      $ 5,793         $ 5,681         $ 5,823         $ 6,689
           Interest expense...........................        3,577           3,375           3,376           4,005
                                                        ------------    ------------    ------------    ------------
              Net interest income before
                 provision for loan losses............        2,216           2,306           2,447           2,684
           Provision for loan losses..................           22               0               0               6
                                                        ------------    ------------    ------------    ------------
              Net interest income after
                 provision for loan losses............        2,194           2,306           2,447           2,678
           Noninterest income.........................          160             234             241             306
           General and administrative expense(1)......        1,829           1,759           3,386           2,117
                                                        ------------    ------------    ------------    ------------
           Income (loss) before income tax expense....          525             781            (698)            867
           Income tax expense (benefit)...............          206             332            (278)            363
                                                        ------------    ------------    ------------    ------------
           Net income (loss)..........................     $    319         $   449        $   (420)        $   504
                                                        ============    ============    ============    ============

           Net income (loss) per share................    $     .10        $    .14       $    (.13)       $    .16
                                                        ============    ============    ============    ============
</TABLE>



<TABLE>
<CAPTION>
                                                                   For the Year Ended December 31, 1995
                                                        ------------------------------------------------------------
                                                           First          Second           Third          Fourth
                                                          Quarter         Quarter         Quarter         Quarter
                                                        ------------    ------------    ------------    ------------
<S> <C>
           Interest income............................      $ 5,461         $ 5,572         $ 5,622         $ 5,889
           Interest expense...........................        3,371           3,532           3,630           3,694
                                                        ------------    ------------    ------------    ------------
              Net interest income before
                 provision for loan losses                    2,090           2,040           1,992           2,195
           Provision for loan losses(2)...............           40              65              85             473
                                                        ------------    ------------    ------------    ------------
              Net interest income after
                 provision for loan losses............        2,050           1,975           1,907           1,722
           Noninterest income.........................          274            (119)            180             238
           General and administrative expense.........        1,713           1,792           1,785           1,850
                                                        ------------    ------------    ------------    ------------
           Income before income tax expense...........          611              64             302             110
           Income tax expense.........................          241              30             113              30
                                                        ------------    ------------    ------------    ------------
           Net income.................................      $   370         $    34        $    189        $     80
                                                        ============    ============    ============    ============

           Net income per share(3)....................     $    .07         $   .01        $    .06         $   .03
                                                        ============    ============    ============    ============
</TABLE>

         (1)  General and administrative  expenses for the third quarter of 1996
              included a non-recurring  special insurance premium  assessment of
              $1.4 million.
         (2)  During the fourth quarter of 1995, the Company added substantially
              to loan loss reserves
         (3)  The 1995  earnings per share  computation  was based on net income
              from February 14, 1995,  the date Monterey Bay Bank converted to a
              federally  chartered  stock  association and Monterey Bay Bancorp,
              Inc. became the holding company for the Bank.





Exhibit 23




INDEPENDENT AUDITORS' CONSENT


We  consent  to  the  incorporation  by  reference in Registration Statement No.
33-99112 on Form S-8 and Registration Statement  No. 333-6859  on  Form  S-8  of
Monterey Bay Bancorp, Inc. of our report  dated  February 28, 1997, appearing in
this Annual Report on Form 10-K of Monterey Bay Bancorp, Inc. for the year ended
December 31, 1996.



Deloitte & Touche LLP
San Francisco, California
March 25, 1997


                                       45



<TABLE> <S> <C>

<ARTICLE> 9
<CIK> 0000930429
<NAME> MBBC
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                           4,228
<INT-BEARING-DEPOSITS>                             948
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    166,565
<INVESTMENTS-CARRYING>                             577
<INVESTMENTS-MARKET>                               572
<LOANS>                                        234,519
<ALLOWANCE>                                    (1,311)
<TOTAL-ASSETS>                                 425,762
<DEPOSITS>                                     318,145
<SHORT-TERM>                                    51,225
<LIABILITIES-OTHER>                              2,051
<LONG-TERM>                                      8,582
                                0
                                          0
<COMMON>                                            36
<OTHER-SE>                                      45,723
<TOTAL-LIABILITIES-AND-EQUITY>                 425,762
<INTEREST-LOAN>                                 18,015
<INTEREST-INVEST>                                5,971
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                23,986
<INTEREST-DEPOSIT>                              10,949
<INTEREST-EXPENSE>                              14,333
<INTEREST-INCOME-NET>                            9,653
<LOAN-LOSSES>                                       28
<SECURITIES-GAINS>                                 168
<EXPENSE-OTHER>                                  9,091
<INCOME-PRETAX>                                  1,475
<INCOME-PRE-EXTRAORDINARY>                       1,475
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       852
<EPS-PRIMARY>                                      .27
<EPS-DILUTED>                                      .27
<YIELD-ACTUAL>                                    7.46
<LOANS-NON>                                      1,393
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                   354
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 1,362
<CHARGE-OFFS>                                    (133)
<RECOVERIES>                                        55
<ALLOWANCE-CLOSE>                                1,311
<ALLOWANCE-DOMESTIC>                             1,311
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission